Property Info
- MLS A4645061
- Unit No 206
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1376
- Foundation Slab
- Min Lease Slab
- HOA Fees $744.00
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Open Floorplan
- Solid Surface Counters
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate5.2 | Gross Yield10.1% | Annual Rent$25,200.00 | Property Taxes$3,155.53 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $3,155.53 | $15,777.65 | $31,555.30 | |||
| Net Cash Flow | $22,044.47 | $110,222.35 | $220,444.70 | |||
| HOA Fees | $8,928.00 | $44,640.00 | $89,280.00 |