Property Info
- MLS A4670232
- Unit No 14B
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 2009
- Living Area (sqft) 1671
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
- HOA Fees $5,262.00
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Crown Molding
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.2 | Gross Yield9.3% | Annual Rent$144,000.00 | Property Taxes$15,286.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $144,000.00 $12,000.00 / mo | $720,000.00 $12,000.00 / mo | $1,440,000.00 $12,000.00 / mo | |||
| Estimated Expenses | $15,286.00 | $76,430.00 | $152,860.00 | |||
| Net Cash Flow | $128,714.00 | $643,570.00 | $1,287,140.00 | |||
| HOA Fees | $63,144.00 | $315,720.00 | $631,440.00 |