Property Info
- MLS A4657351
- Unit No 1034
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 2257
- Living Area (sqft) 2105
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,995.00
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Eat-in Kitchen
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Split Bedroom
- Stone Counters
- Tray Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate-1.0 | Gross Yield6.8% | Annual Rent$25,560.00 | Property Taxes$5,310.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,560.00 $2,130.00 / mo | $127,800.00 $2,130.00 / mo | $255,600.00 $2,130.00 / mo | |||
| Estimated Expenses | $5,310.00 | $26,550.00 | $53,100.00 | |||
| Net Cash Flow | $20,250.00 | $101,250.00 | $202,500.00 | |||
| HOA Fees | $23,940.00 | $119,700.00 | $239,400.00 |