Property Info
- MLS A4634781
- Unit No 403
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1974
- Living Area (sqft) 1270
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,007.00
Interior Features
- Solid Wood Cabinets
- Tray Ceiling(s)
- Window Treatments
- Ceiling Fans(s)
- Crown Molding
- Living Room/Dining Room Combo
- Split Bedroom
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate1.9 | Gross Yield4.3% | Annual Rent$30,000.00 | Property Taxes$4,591.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $4,591.00 | $22,955.00 | $45,910.00 | |||
| Net Cash Flow | $25,409.00 | $127,045.00 | $254,090.00 | |||
| HOA Fees | $12,084.00 | $60,420.00 | $120,840.00 |