Property Info
- MLS A4635684
- Unit No 866
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2408
- Living Area (sqft) 2293
- Foundation Slab
- Min Lease Slab
- HOA Fees $2,310.67
Interior Features
- Built-in Features
- Crown Molding
- Dry Bar
- High Ceilings
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate2.6 | Gross Yield6% | Annual Rent$84,000.00 | Property Taxes$19,591.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $84,000.00 $7,000.00 / mo | $420,000.00 $7,000.00 / mo | $840,000.00 $7,000.00 / mo | |||
| Estimated Expenses | $19,591.00 | $97,955.00 | $195,910.00 | |||
| Net Cash Flow | $64,409.00 | $322,045.00 | $644,090.00 | |||
| HOA Fees | $27,728.04 | $138,640.20 | $277,280.40 |