Property Info
- MLS A4666285
- Unit No 301
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1490
- Living Area (sqft) 1290
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
- HOA Fees $991.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Split Bedroom
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate2.9 | Gross Yield8.8% | Annual Rent$25,140.00 | Property Taxes$4,885.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,140.00 $2,095.00 / mo | $125,700.00 $2,095.00 / mo | $251,400.00 $2,095.00 / mo | |||
| Estimated Expenses | $4,885.00 | $24,425.00 | $48,850.00 | |||
| Net Cash Flow | $20,255.00 | $101,275.00 | $202,550.00 | |||
| HOA Fees | $11,892.00 | $59,460.00 | $118,920.00 |