Property Info
- MLS A4661825
- Unit No 1103
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2014
- Living Area (sqft) 1866
- Foundation Slab
- Min Lease Slab
- HOA Fees $3,085.00
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- Split Bedroom
- Stone Counters
- Thermostat
- Vaulted Ceiling(s)
- Walk-In Closet(s)
- Window Treatments
Cash Flow
Cap Rate-2.1 | Gross Yield5% | Annual Rent$32,400.00 | Property Taxes$9,021.94 | Operating Expenses0 |
Year 1 | Year 5 | Year 10 | ||||
Expected Rent | $32,400.00 $2,700.00 / mo | $162,000.00 $2,700.00 / mo | $324,000.00 $2,700.00 / mo | |||
Estimated Expenses | $9,021.94 | $45,109.70 | $90,219.40 | |||
Net Cash Flow | $23,378.06 | $116,890.30 | $233,780.60 | |||
HOA Fees | $37,020.00 | $185,100.00 | $370,200.00 |