Property Info
- MLS A4666944
- Unit No 211
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1974
- Living Area (sqft) 1684
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,220.00
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Open Floorplan
- Solid Surface Counters
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
- Wet Bar
- Window Treatments
Cash Flow
| Cap Rate11.9 | Gross Yield17.5% | Annual Rent$51,600.00 | Property Taxes$1,852.08 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $51,600.00 $4,300.00 / mo | $258,000.00 $4,300.00 / mo | $516,000.00 $4,300.00 / mo | |||
| Estimated Expenses | $1,852.08 | $9,260.40 | $18,520.80 | |||
| Net Cash Flow | $49,747.92 | $248,739.60 | $497,479.20 | |||
| HOA Fees | $14,640.00 | $73,200.00 | $146,400.00 |