Property Info
- MLS A4687444
- Unit No 831
- Bedrooms 2
- Bathrooms 3
- Area (sqft) 1354
- Living Area (sqft) 1224
- Foundation Slab
- Min Lease Slab
- HOA Fees $749.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate4.4 | Gross Yield8.6% | Annual Rent$27,420.00 | Property Taxes$4,340.27 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,420.00 $2,285.00 / mo | $137,100.00 $2,285.00 / mo | $274,200.00 $2,285.00 / mo | |||
| Estimated Expenses | $4,340.27 | $21,701.35 | $43,402.70 | |||
| Net Cash Flow | $23,079.73 | $115,398.65 | $230,797.30 | |||
| HOA Fees | $8,988.00 | $44,940.00 | $89,880.00 |