Property Info
- MLS A4677465
- Unit No 103
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1731
- Living Area (sqft) 1526
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,465.00
Interior Features
- Eat-in Kitchen
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
Cash Flow
| Cap Rate2.0 | Gross Yield7.4% | Annual Rent$30,600.00 | Property Taxes$4,809.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,600.00 $2,550.00 / mo | $153,000.00 $2,550.00 / mo | $306,000.00 $2,550.00 / mo | |||
| Estimated Expenses | $4,809.00 | $24,045.00 | $48,090.00 | |||
| Net Cash Flow | $25,791.00 | $128,955.00 | $257,910.00 | |||
| HOA Fees | $17,580.00 | $87,900.00 | $175,800.00 |