Property Info
- MLS A4694054
- Unit No 519
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1233
- Living Area (sqft) 1233
- Foundation Pillar/Post/Pier
- Min Lease Pillar/Post/Pier
- HOA Fees $1,075.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate11.0 | Gross Yield14.3% | Annual Rent$84,000.00 | Property Taxes$6,490.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $84,000.00 $7,000.00 / mo | $420,000.00 $7,000.00 / mo | $840,000.00 $7,000.00 / mo | |||
| Estimated Expenses | $6,490.00 | $32,450.00 | $64,900.00 | |||
| Net Cash Flow | $77,510.00 | $387,550.00 | $775,100.00 | |||
| HOA Fees | $12,900.00 | $64,500.00 | $129,000.00 |