Property Info
- MLS C7525659
- Unit No D
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2972
- Living Area (sqft) 2293
- Foundation Slab
- Min Lease Slab
- HOA Fees $926.33
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 Rate10.2 | Gross Yield13.2% | Annual Rent$66,000.00 | Property Taxes$3,980.71 | 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 | $3,980.71 | $19,903.55 | $39,807.10 | |||
| Net Cash Flow | $62,019.29 | $310,096.45 | $620,192.90 | |||
| HOA Fees | $11,115.96 | $55,579.80 | $111,159.60 |