Property Info
- MLS A4677764
- Unit No 604
- Bedrooms 3
- Bathrooms 4
- Area (sqft) 3968
- Living Area (sqft) 3663
- Foundation Pillar/Post/Pier
- Min Lease Pillar/Post/Pier
- HOA Fees $1,737.67
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Open Floorplan
- Solid Wood Cabinets
- Split Bedroom
- Stone Counters
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate0.5 | Gross Yield4.2% | Annual Rent$44,400.00 | Property Taxes$17,882.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $44,400.00 $3,700.00 / mo | $222,000.00 $3,700.00 / mo | $444,000.00 $3,700.00 / mo | |||
| Estimated Expenses | $17,882.00 | $89,410.00 | $178,820.00 | |||
| Net Cash Flow | $26,518.00 | $132,590.00 | $265,180.00 | |||
| HOA Fees | $20,852.04 | $104,260.20 | $208,520.40 |