Property Info
- MLS C7499745
- Unit No 611
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1596
- Foundation Stem Wall
- Min Lease Stem Wall
- HOA Fees $862.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Open Floorplan
- Solid Surface Counters
- Solid Wood Cabinets
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate3.4 | Gross Yield6.9% | Annual Rent$31,200.00 | Property Taxes$5,381.66 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,200.00 $2,600.00 / mo | $156,000.00 $2,600.00 / mo | $312,000.00 $2,600.00 / mo | |||
| Estimated Expenses | $5,381.66 | $26,908.30 | $53,816.60 | |||
| Net Cash Flow | $25,818.34 | $129,091.70 | $258,183.40 | |||
| HOA Fees | $10,344.00 | $51,720.00 | $103,440.00 |