Property Info
- MLS C7512481
- Unit No 404
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1765
- Living Area (sqft) 1485
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,529.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Split Bedroom
- Thermostat
- Tray Ceiling(s)
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate2.0 | Gross Yield11.5% | Annual Rent$25,800.00 | Property Taxes$2,870.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,800.00 $2,150.00 / mo | $129,000.00 $2,150.00 / mo | $258,000.00 $2,150.00 / mo | |||
| Estimated Expenses | $2,870.00 | $14,350.00 | $28,700.00 | |||
| Net Cash Flow | $22,930.00 | $114,650.00 | $229,300.00 | |||
| HOA Fees | $18,348.00 | $91,740.00 | $183,480.00 |