Property Info
- MLS A4686561
- Unit No 87B
- Bedrooms 2
- Bathrooms 3
- Area (sqft) 1830
- Living Area (sqft) 1430
- Foundation Block
- Min Lease Block
- HOA Fees $405.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Kitchen/Family Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Thermostat
- Vaulted Ceiling(s)
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate4.1 | Gross Yield6.9% | Annual Rent$20,340.00 | Property Taxes$3,318.33 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,340.00 $1,695.00 / mo | $101,700.00 $1,695.00 / mo | $203,400.00 $1,695.00 / mo | |||
| Estimated Expenses | $3,318.33 | $16,591.65 | $33,183.30 | |||
| Net Cash Flow | $17,021.67 | $85,108.35 | $170,216.70 | |||
| HOA Fees | $4,860.00 | $24,300.00 | $48,600.00 |