Property Info
- MLS A4654213
- Unit No 304
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1503
- Foundation Pillar/Post/Pier
- Min Lease Pillar/Post/Pier
- HOA Fees $4,901.00
Interior Features
- Solid Wood Cabinets
- Stone Counters
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate8.3 | Gross Yield15.2% | Annual Rent$151,200.00 | Property Taxes$9,423.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $151,200.00 $12,600.00 / mo | $756,000.00 $12,600.00 / mo | $1,512,000.00 $12,600.00 / mo | |||
| Estimated Expenses | $9,423.00 | $47,115.00 | $94,230.00 | |||
| Net Cash Flow | $141,777.00 | $708,885.00 | $1,417,770.00 | |||
| HOA Fees | $58,812.00 | $294,060.00 | $588,120.00 |
