Property Info
- MLS D6148041
- Unit No 2014
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1092
- Living Area (sqft) 1092
- Foundation Slab
- Min Lease Slab
- HOA Fees $873.00
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Walk-In Closet(s)
Cash Flow
| Cap Rate13.5 | Gross Yield24% | Annual Rent$30,000.00 | Property Taxes$2,617.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $2,617.00 | $13,085.00 | $26,170.00 | |||
| Net Cash Flow | $27,383.00 | $136,915.00 | $273,830.00 | |||
| HOA Fees | $10,476.00 | $52,380.00 | $104,760.00 |