Property Info
- MLS A4695723
- Unit No 111
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1120
- Living Area (sqft) 1120
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,231.00
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate17.3 | Gross Yield20% | Annual Rent$133,980.00 | Property Taxes$3,746.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $133,980.00 $11,165.00 / mo | $669,900.00 $11,165.00 / mo | $1,339,800.00 $11,165.00 / mo | |||
| Estimated Expenses | $3,746.00 | $18,730.00 | $37,460.00 | |||
| Net Cash Flow | $130,234.00 | $651,170.00 | $1,302,340.00 | |||
| HOA Fees | $14,772.00 | $73,860.00 | $147,720.00 |