Property Info
- MLS C7503813
- Unit No 412
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1262
- Foundation Slab, Stem Wall
- Min Lease Slab, Stem Wall
- HOA Fees $598.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Split Bedroom
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.0 | Gross Yield9.2% | Annual Rent$23,400.00 | Property Taxes$3,526.58 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,400.00 $1,950.00 / mo | $117,000.00 $1,950.00 / mo | $234,000.00 $1,950.00 / mo | |||
| Estimated Expenses | $3,526.58 | $17,632.90 | $35,265.80 | |||
| Net Cash Flow | $19,873.42 | $99,367.10 | $198,734.20 | |||
| HOA Fees | $7,176.00 | $35,880.00 | $71,760.00 |