Property Info
- MLS D6139754
- Unit No 73A
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1418
- Living Area (sqft) 1418
- Foundation Pillar/Post/Pier
- Min Lease Pillar/Post/Pier
- HOA Fees $1,583.33
Interior Features
- Built-in Features
- Chair Rail
- Crown Molding
Cash Flow
| Cap Rate8.7 | Gross Yield11.6% | Annual Rent$180,000.00 | Property Taxes$25,609.90 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $180,000.00 $15,000.00 / mo | $900,000.00 $15,000.00 / mo | $1,800,000.00 $15,000.00 / mo | |||
| Estimated Expenses | $25,609.90 | $128,049.50 | $256,099.00 | |||
| Net Cash Flow | $154,390.10 | $771,950.50 | $1,543,901.00 | |||
| HOA Fees | $18,999.96 | $94,999.80 | $189,999.60 |