Property Info
- MLS A4642832
- Unit No 1005
- Bedrooms 2
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1761
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,541.06
Interior Features
- Built-in Features
- Ceiling Fans(s)
- High Ceilings
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Smart Home
- Solid Surface Counters
- Split Bedroom
- Stone Counters
- Thermostat
- Walk-In Closet(s)
- Wind
Cash Flow
| Cap Rate1.9 | Gross Yield3.8% | Annual Rent$66,000.00 | Property Taxes$14,109.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $66,000.00 $5,500.00 / mo | $330,000.00 $5,500.00 / mo | $660,000.00 $5,500.00 / mo | |||
| Estimated Expenses | $14,109.00 | $70,545.00 | $141,090.00 | |||
| Net Cash Flow | $51,891.00 | $259,455.00 | $518,910.00 | |||
| HOA Fees | $18,492.72 | $92,463.60 | $184,927.20 |