Property Info
- MLS A4672635
- Unit No 1926
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1973
- Living Area (sqft) 1684
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,153.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Open Floorplan
- Split Bedroom
- Thermostat
- Vaulted Ceiling(s)
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate11.0 | Gross Yield17.2% | Annual Rent$48,000.00 | Property Taxes$3,354.26 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $48,000.00 $4,000.00 / mo | $240,000.00 $4,000.00 / mo | $480,000.00 $4,000.00 / mo | |||
| Estimated Expenses | $3,354.26 | $16,771.30 | $33,542.60 | |||
| Net Cash Flow | $44,645.74 | $223,228.70 | $446,457.40 | |||
| HOA Fees | $13,836.00 | $69,180.00 | $138,360.00 |