Property Info
- MLS C7505815
- Unit No D
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 2293
- Foundation Slab
- Min Lease Slab
- HOA Fees $923.83
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Dry Bar
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Open Floorplan
- Split Bedroom
- Stone Counters
- Thermostat
- Tray Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate9.8 | Gross Yield12.7% | Annual Rent$66,000.00 | Property Taxes$3,825.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $66,000.00 $5,500.00 / mo | $330,000.00 $5,500.00 / mo | $660,000.00 $5,500.00 / mo | |||
| Estimated Expenses | $3,825.00 | $19,125.00 | $38,250.00 | |||
| Net Cash Flow | $62,175.00 | $310,875.00 | $621,750.00 | |||
| HOA Fees | $11,085.96 | $55,429.80 | $110,859.60 |