Property Info
- MLS A4676438
- Unit No 9207
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1373
- Living Area (sqft) 1238
- Foundation Slab
- Min Lease Slab
- HOA Fees $2,017.42
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate10.8 | Gross Yield19.7% | Annual Rent$60,000.00 | Property Taxes$2,863.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $60,000.00 $5,000.00 / mo | $300,000.00 $5,000.00 / mo | $600,000.00 $5,000.00 / mo | |||
| Estimated Expenses | $2,863.00 | $14,315.00 | $28,630.00 | |||
| Net Cash Flow | $57,137.00 | $285,685.00 | $571,370.00 | |||
| HOA Fees | $24,209.04 | $121,045.20 | $242,090.40 |