Property Info
- MLS A4670303
- Unit No V38
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1632
- Living Area (sqft) 1160
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,400.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Stone Counters
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate3.5 | Gross Yield7.1% | Annual Rent$46,200.00 | Property Taxes$6,488.90 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $46,200.00 $3,850.00 / mo | $231,000.00 $3,850.00 / mo | $462,000.00 $3,850.00 / mo | |||
| Estimated Expenses | $6,488.90 | $32,444.50 | $64,889.00 | |||
| Net Cash Flow | $39,711.10 | $198,555.50 | $397,111.00 | |||
| HOA Fees | $16,800.00 | $84,000.00 | $168,000.00 |