Property Info
- MLS C7498635
- Unit No 311
- Bedrooms 2
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2106
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,101.00
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Eat-in Kitchen
- Solid Surface Counters
- Split Bedroom
- Window Treatments
Cash Flow
| Cap Rate8.2 | Gross Yield13% | Annual Rent$54,000.00 | Property Taxes$6,746.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $54,000.00 $4,500.00 / mo | $270,000.00 $4,500.00 / mo | $540,000.00 $4,500.00 / mo | |||
| Estimated Expenses | $6,746.00 | $33,730.00 | $67,460.00 | |||
| Net Cash Flow | $47,254.00 | $236,270.00 | $472,540.00 | |||
| HOA Fees | $13,212.00 | $66,060.00 | $132,120.00 |