Property Info
- MLS A4660339
- Unit No 305
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1600
- Living Area (sqft) 1503
- Foundation Block, Concrete Perimeter
- Min Lease Block, Concrete Perimeter
- HOA Fees $6,533.33
Interior Features
- Eat-in Kitchen
- Kitchen/Family Room Combo
Cash Flow
| Cap Rate6.8 | Gross Yield12.8% | Annual Rent$204,000.00 | Property Taxes$17,330.60 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $204,000.00 $17,000.00 / mo | $1,020,000.00 $17,000.00 / mo | $2,040,000.00 $17,000.00 / mo | |||
| Estimated Expenses | $17,330.60 | $86,653.00 | $173,306.00 | |||
| Net Cash Flow | $186,669.40 | $933,347.00 | $1,866,694.00 | |||
| HOA Fees | $78,399.96 | $391,999.80 | $783,999.60 |