Property Info
- MLS A4672044
- Unit No 812
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1926
- Living Area (sqft) 1224
- Foundation Slab
- Min Lease Slab
- HOA Fees $460.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Primary Bedroom Main Floor
- Solid Surface Counters
- Stone Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate4.6 | Gross Yield6.5% | Annual Rent$23,400.00 | Property Taxes$1,271.42 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,400.00 $1,950.00 / mo | $117,000.00 $1,950.00 / mo | $234,000.00 $1,950.00 / mo | |||
| Estimated Expenses | $1,271.42 | $6,357.10 | $12,714.20 | |||
| Net Cash Flow | $22,128.58 | $110,642.90 | $221,285.80 | |||
| HOA Fees | $5,520.00 | $27,600.00 | $55,200.00 |