Property Info
- MLS A4682197
- Unit No 108
- Bedrooms 2
- Bathrooms 3
- Area (sqft) 1266
- Living Area (sqft) 1106
- Foundation Stilt/On Piling
- Min Lease Stilt/On Piling
- HOA Fees $1,261.00
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- PrimaryBedroom Upstairs
- Walk-In Closet(s)
Cash Flow
| Cap Rate1.8 | Gross Yield5.8% | Annual Rent$34,800.00 | Property Taxes$9,146.18 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $34,800.00 $2,900.00 / mo | $174,000.00 $2,900.00 / mo | $348,000.00 $2,900.00 / mo | |||
| Estimated Expenses | $9,146.18 | $45,730.90 | $91,461.80 | |||
| Net Cash Flow | $25,653.82 | $128,269.10 | $256,538.20 | |||
| HOA Fees | $15,132.00 | $75,660.00 | $151,320.00 |