Property Info
- MLS B4902266
- Unit No 507
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1351
- Living Area (sqft) 1351
- Foundation Slab
- Min Lease Slab
- HOA Fees $750.00
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Chair Rail
- Elevator
- Living Room/Dining Room Combo
- Solid Wood Cabinets
- Stone Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate7.2 | Gross Yield13.5% | Annual Rent$22,200.00 | Property Taxes$1,254.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,200.00 $1,850.00 / mo | $111,000.00 $1,850.00 / mo | $222,000.00 $1,850.00 / mo | |||
| Estimated Expenses | $1,254.00 | $6,270.00 | $12,540.00 | |||
| Net Cash Flow | $20,946.00 | $104,730.00 | $209,460.00 | |||
| HOA Fees | $9,000.00 | $45,000.00 | $90,000.00 |