Property Info
- MLS A4679629
- Unit No 7212
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1672
- Living Area (sqft) 1381
- Foundation Slab
- Min Lease Slab
- HOA Fees $453.33
Interior Features
- Ceiling Fans(s)
- Solid Surface Counters
- Thermostat
- Tray Ceiling(s)
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate14.2 | Gross Yield17.2% | Annual Rent$60,000.00 | Property Taxes$5,085.00 | 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 | $5,085.00 | $25,425.00 | $50,850.00 | |||
| Net Cash Flow | $54,915.00 | $274,575.00 | $549,150.00 | |||
| HOA Fees | $5,439.96 | $27,199.80 | $54,399.60 |