Property Info
- MLS G5078312
- Unit No 4205
- Bedrooms 1
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1015
- Foundation Slab, Stem Wall
- Min Lease Slab, Stem Wall
- HOA Fees $288.47
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
Cash Flow
| Cap Rate6.9 | Gross Yield9% | Annual Rent$36,000.00 | Property Taxes$5,146.86 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $36,000.00 $3,000.00 / mo | $180,000.00 $3,000.00 / mo | $360,000.00 $3,000.00 / mo | |||
| Estimated Expenses | $5,146.86 | $25,734.30 | $51,468.60 | |||
| Net Cash Flow | $30,853.14 | $154,265.70 | $308,531.40 | |||
| HOA Fees | $3,461.64 | $17,308.20 | $34,616.40 |