Property Info
- MLS A4630679
- Unit No 5109
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1106
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,114.33
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Split Bedroom
- Stone Counters
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate13.4 | Gross Yield18.2% | Annual Rent$60,000.00 | Property Taxes$2,520.99 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $60,000.00 $5,000.00 / mo | $300,000.00 $5,000.00 / mo | $600,000.00 $5,000.00 / mo | |||
| Estimated Expenses | $2,520.99 | $12,604.95 | $25,209.90 | |||
| Net Cash Flow | $57,479.01 | $287,395.05 | $574,790.10 | |||
| HOA Fees | $13,371.96 | $66,859.80 | $133,719.60 |