Property Info
- MLS A4676069
- Unit No 305
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1233
- Living Area (sqft) 1121
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,712.00
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Crown Molding
- Solid Surface Counters
- Solid Wood Cabinets
- Split Bedroom
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate0.2 | Gross Yield9.6% | Annual Rent$25,800.00 | Property Taxes$4,746.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,800.00 $2,150.00 / mo | $129,000.00 $2,150.00 / mo | $258,000.00 $2,150.00 / mo | |||
| Estimated Expenses | $4,746.00 | $23,730.00 | $47,460.00 | |||
| Net Cash Flow | $21,054.00 | $105,270.00 | $210,540.00 | |||
| HOA Fees | $20,544.00 | $102,720.00 | $205,440.00 |