Property Info
- MLS C7499272
- Unit No 2822
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 2222
- Foundation Block
- Min Lease Block
- HOA Fees $1,685.33
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- Split Bedroom
- Stone Counters
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate2.4 | Gross Yield7.9% | Annual Rent$41,517.00 | Property Taxes$8,745.36 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $41,517.00 $3,459.75 / mo | $207,585.00 $3,459.75 / mo | $415,170.00 $3,459.75 / mo | |||
| Estimated Expenses | $8,745.36 | $43,726.80 | $87,453.60 | |||
| Net Cash Flow | $32,771.64 | $163,858.20 | $327,716.40 | |||
| HOA Fees | $20,223.96 | $101,119.80 | $202,239.60 |