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 $1,509.00
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 Rate1.4 | Gross Yield10.8% | Annual Rent$25,800.00 | Property Taxes$4,403.00 | 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 | $4,403.00 | $22,015.00 | $44,030.00 | |||
| Net Cash Flow | $21,397.00 | $106,985.00 | $213,970.00 | |||
| HOA Fees | $18,108.00 | $90,540.00 | $181,080.00 |