Property Info
- MLS C7506248
- Unit No 9323
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2338
- Foundation Block
- Min Lease Block
- HOA Fees $1,785.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Wood Cabinets
- Split Bedroom
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate0.9 | Gross Yield6.6% | Annual Rent$36,000.00 | Property Taxes$9,481.28 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $36,000.00 $3,000.00 / mo | $180,000.00 $3,000.00 / mo | $360,000.00 $3,000.00 / mo | |||
| Estimated Expenses | $9,481.28 | $47,406.40 | $94,812.80 | |||
| Net Cash Flow | $26,518.72 | $132,593.60 | $265,187.20 | |||
| HOA Fees | $21,420.00 | $107,100.00 | $214,200.00 |