Property Info
- MLS A4673104
- Unit No 202
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1711
- Living Area (sqft) 1561
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,995.84
Interior Features
- Ceiling Fans(s)
- Dry Bar
- Eat-in Kitchen
- High Ceilings
- In Wall Pest System
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Split Bedroom
- Stone Counters
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate8.3 | Gross Yield17.2% | Annual Rent$56,400.00 | Property Taxes$5,252.24 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $56,400.00 $4,700.00 / mo | $282,000.00 $4,700.00 / mo | $564,000.00 $4,700.00 / mo | |||
| Estimated Expenses | $5,252.24 | $26,261.20 | $52,522.40 | |||
| Net Cash Flow | $51,147.76 | $255,738.80 | $511,477.60 | |||
| HOA Fees | $23,950.08 | $119,750.40 | $239,500.80 |