Property Info
- MLS A4643667
- Unit No 32-104
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1954
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,153.00
Interior Features
- Solid Wood Cabinets
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate3.0 | Gross Yield7.4% | Annual Rent$29,400.00 | Property Taxes$3,906.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $29,400.00 $2,450.00 / mo | $147,000.00 $2,450.00 / mo | $294,000.00 $2,450.00 / mo | |||
| Estimated Expenses | $3,906.00 | $19,530.00 | $39,060.00 | |||
| Net Cash Flow | $25,494.00 | $127,470.00 | $254,940.00 | |||
| HOA Fees | $13,836.00 | $69,180.00 | $138,360.00 |