Property Info
- MLS A4640305
- Unit No 311
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 1008
- Living Area (sqft) 936
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,718.83
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate13.3 | Gross Yield16.9% | Annual Rent$144,000.00 | Property Taxes$10,441.40 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $144,000.00 $12,000.00 / mo | $720,000.00 $12,000.00 / mo | $1,440,000.00 $12,000.00 / mo | |||
| Estimated Expenses | $10,441.40 | $52,207.00 | $104,414.00 | |||
| Net Cash Flow | $133,558.60 | $667,793.00 | $1,335,586.00 | |||
| HOA Fees | $20,625.96 | $103,129.80 | $206,259.60 |