Property Info
- MLS C7489699
- Unit No 305
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 887
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,271.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate-4.6 | Gross Yield5.7% | Annual Rent$11,100.00 | Property Taxes$4,754.73 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $11,100.00 $925.00 / mo | $55,500.00 $925.00 / mo | $111,000.00 $925.00 / mo | |||
| Estimated Expenses | $4,754.73 | $23,773.65 | $47,547.30 | |||
| Net Cash Flow | $6,345.27 | $31,726.35 | $63,452.70 | |||
| HOA Fees | $15,252.00 | $76,260.00 | $152,520.00 |