Property Info
- MLS A4688932
- Unit No 115
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 3585
- Living Area (sqft) 2390
- Foundation Slab
- Min Lease Slab
- HOA Fees $42.50
Interior Features
- Ceiling Fans(s)
- Open Floorplan
Cash Flow
| Cap Rate6.6 | Gross Yield8.3% | Annual Rent$43,200.00 | Property Taxes$8,405.32 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $43,200.00 $3,600.00 / mo | $216,000.00 $3,600.00 / mo | $432,000.00 $3,600.00 / mo | |||
| Estimated Expenses | $8,405.32 | $42,026.60 | $84,053.20 | |||
| Net Cash Flow | $34,794.68 | $173,973.40 | $347,946.80 | |||
| HOA Fees | $510.00 | $2,550.00 | $5,100.00 |