Property Info
- MLS A4662006
- Unit No 304
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1233
- Living Area (sqft) 1121
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,345.00
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Surface Counters
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate3.7 | Gross Yield11.2% | Annual Rent$33,600.00 | Property Taxes$6,498.24 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $33,600.00 $2,800.00 / mo | $168,000.00 $2,800.00 / mo | $336,000.00 $2,800.00 / mo | |||
| Estimated Expenses | $6,498.24 | $32,491.20 | $64,982.40 | |||
| Net Cash Flow | $27,101.76 | $135,508.80 | $271,017.60 | |||
| HOA Fees | $16,140.00 | $80,700.00 | $161,400.00 |