Property Info
- MLS A4640780
- Unit No 203
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1548
- Living Area (sqft) 1346
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,420.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Surface Counters
- Thermostat
- Tray Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.8 | Gross Yield11.7% | Annual Rent$36,000.00 | Property Taxes$4,078.95 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $36,000.00 $3,000.00 / mo | $180,000.00 $3,000.00 / mo | $360,000.00 $3,000.00 / mo | |||
| Estimated Expenses | $4,078.95 | $20,394.75 | $40,789.50 | |||
| Net Cash Flow | $31,921.05 | $159,605.25 | $319,210.50 | |||
| HOA Fees | $17,040.00 | $85,200.00 | $170,400.00 |