Property Info
- MLS A4677637
- Unit No 526
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1973
- Living Area (sqft) 1684
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,173.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Open Floorplan
- Split Bedroom
- Stone Counters
- Thermostat
- Vaulted Ceiling(s)
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate10.5 | Gross Yield16.6% | Annual Rent$48,000.00 | Property Taxes$3,501.69 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $48,000.00 $4,000.00 / mo | $240,000.00 $4,000.00 / mo | $480,000.00 $4,000.00 / mo | |||
| Estimated Expenses | $3,501.69 | $17,508.45 | $35,016.90 | |||
| Net Cash Flow | $44,498.31 | $222,491.55 | $444,983.10 | |||
| HOA Fees | $14,076.00 | $70,380.00 | $140,760.00 |