Property Info
- MLS D6145395
- Unit No 2103
- Bedrooms 3
- Bathrooms 4
- Area (sqft) 3423
- Living Area (sqft) 2940
- Foundation Stem Wall
- Min Lease Stem Wall
- HOA Fees $7,137.67
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Crown Molding
- Eat-in Kitchen
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- Split Bedroom
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate2.2 | Gross Yield8.9% | Annual Rent$132,000.00 | Property Taxes$13,102.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $132,000.00 $11,000.00 / mo | $660,000.00 $11,000.00 / mo | $1,320,000.00 $11,000.00 / mo | |||
| Estimated Expenses | $13,102.00 | $65,510.00 | $131,020.00 | |||
| Net Cash Flow | $118,898.00 | $594,490.00 | $1,188,980.00 | |||
| HOA Fees | $85,652.04 | $428,260.20 | $856,520.40 |