Property Info
- MLS A4676411
- Unit No 312
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2694
- Living Area (sqft) 2298
- Foundation Stem Wall
- Min Lease Stem Wall
- HOA Fees $9,300.00
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Eat-in Kitchen
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate-4.5 | Gross Yield6.1% | Annual Rent$72,000.00 | Property Taxes$13,341.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $72,000.00 $6,000.00 / mo | $360,000.00 $6,000.00 / mo | $720,000.00 $6,000.00 / mo | |||
| Estimated Expenses | $13,341.00 | $66,705.00 | $133,410.00 | |||
| Net Cash Flow | $58,659.00 | $293,295.00 | $586,590.00 | |||
| HOA Fees | $111,600.00 | $558,000.00 | $1,116,000.00 |