Property Info
- MLS A4658804
- Unit No 6568
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1140
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,413.18
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate3.8 | Gross Yield11.3% | Annual Rent$30,000.00 | Property Taxes$3,022.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $3,022.00 | $15,110.00 | $30,220.00 | |||
| Net Cash Flow | $26,978.00 | $134,890.00 | $269,780.00 | |||
| HOA Fees | $16,958.16 | $84,790.80 | $169,581.60 |