Property Info
- MLS A4681886
- Unit No 203
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1554
- Living Area (sqft) 1383
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,737.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Split Bedroom
- Stone Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate-0.7 | Gross Yield7.6% | Annual Rent$22,140.00 | Property Taxes$3,339.45 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,140.00 $1,845.00 / mo | $110,700.00 $1,845.00 / mo | $221,400.00 $1,845.00 / mo | |||
| Estimated Expenses | $3,339.45 | $16,697.25 | $33,394.50 | |||
| Net Cash Flow | $18,800.55 | $94,002.75 | $188,005.50 | |||
| HOA Fees | $20,844.00 | $104,220.00 | $208,440.00 |