Property Info
- MLS A4631147
- Unit No 1026
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1089
- Foundation Slab
- Min Lease Slab
- HOA Fees $500.00
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Crown Molding
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Split Bedroom
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate3.2 | Gross Yield6% | Annual Rent$16,500.00 | Property Taxes$1,649.30 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,500.00 $1,375.00 / mo | $82,500.00 $1,375.00 / mo | $165,000.00 $1,375.00 / mo | |||
| Estimated Expenses | $1,649.30 | $8,246.50 | $16,493.00 | |||
| Net Cash Flow | $14,850.70 | $74,253.50 | $148,507.00 | |||
| HOA Fees | $6,000.00 | $30,000.00 | $60,000.00 |