Property Info
- MLS A4672019
- Unit No 816
- Bedrooms 2
- Bathrooms 3
- Area (sqft) 1734
- Living Area (sqft) 1585
- Foundation Slab
- Min Lease Slab
- HOA Fees $4,965.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Living Room/Dining Room Combo
- Solid Surface Counters
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate0.8 | Gross Yield7.1% | Annual Rent$85,200.00 | Property Taxes$16,605.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $85,200.00 $7,100.00 / mo | $426,000.00 $7,100.00 / mo | $852,000.00 $7,100.00 / mo | |||
| Estimated Expenses | $16,605.00 | $83,025.00 | $166,050.00 | |||
| Net Cash Flow | $68,595.00 | $342,975.00 | $685,950.00 | |||
| HOA Fees | $59,580.00 | $297,900.00 | $595,800.00 |