Property Info
- MLS A4668385
- Unit No 1525
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1675
- Living Area (sqft) 1433
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,150.00
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 Rate12.9 | Gross Yield18.8% | Annual Rent$54,000.00 | Property Taxes$3,064.79 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $54,000.00 $4,500.00 / mo | $270,000.00 $4,500.00 / mo | $540,000.00 $4,500.00 / mo | |||
| Estimated Expenses | $3,064.79 | $15,323.95 | $30,647.90 | |||
| Net Cash Flow | $50,935.21 | $254,676.05 | $509,352.10 | |||
| HOA Fees | $13,800.00 | $69,000.00 | $138,000.00 |