Property Info
- MLS A4667444
- Unit No 2222
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1675
- Living Area (sqft) 1433
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,108.00
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Open Floorplan
- Split Bedroom
- Stone Counters
- Thermostat
- Vaulted Ceiling(s)
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate12.1 | Gross Yield18% | Annual Rent$51,000.00 | Property Taxes$3,307.35 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $51,000.00 $4,250.00 / mo | $255,000.00 $4,250.00 / mo | $510,000.00 $4,250.00 / mo | |||
| Estimated Expenses | $3,307.35 | $16,536.75 | $33,073.50 | |||
| Net Cash Flow | $47,692.65 | $238,463.25 | $476,926.50 | |||
| HOA Fees | $13,296.00 | $66,480.00 | $132,960.00 |