Property Info
- MLS A4689351
- Unit No 822
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1675
- Living Area (sqft) 1433
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,210.00
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Chair Rail
- Dry Bar
- Eat-in Kitchen
- High Ceilings
- Open Floorplan
- Split Bedroom
- Stone Counters
- Thermostat
- Vaulted Ceiling(s)
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate13.1 | Gross Yield20% | Annual Rent$48,000.00 | Property Taxes$2,060.14 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $48,000.00 $4,000.00 / mo | $240,000.00 $4,000.00 / mo | $480,000.00 $4,000.00 / mo | |||
| Estimated Expenses | $2,060.14 | $10,300.70 | $20,601.40 | |||
| Net Cash Flow | $45,939.86 | $229,699.30 | $459,398.60 | |||
| HOA Fees | $14,520.00 | $72,600.00 | $145,200.00 |