Property Info
- MLS D6145296
- Unit No 205
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1501
- Living Area (sqft) 1366
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,167.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- Smart Home
- Solid Surface Counters
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate7.0 | Gross Yield12.3% | Annual Rent$48,000.00 | Property Taxes$6,914.54 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $48,000.00 $4,000.00 / mo | $240,000.00 $4,000.00 / mo | $480,000.00 $4,000.00 / mo | |||
| Estimated Expenses | $6,914.54 | $34,572.70 | $69,145.40 | |||
| Net Cash Flow | $41,085.46 | $205,427.30 | $410,854.60 | |||
| HOA Fees | $14,004.00 | $70,020.00 | $140,040.00 |