Property Info
- MLS N6133566
- Unit No 616
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1147
- Foundation Slab
- Min Lease Slab
- HOA Fees $511.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- In Wall Pest System
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
- Window Treatme
Cash Flow
| Cap Rate5.5 | Gross Yield8.2% | Annual Rent$27,600.00 | Property Taxes$2,963.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,600.00 $2,300.00 / mo | $138,000.00 $2,300.00 / mo | $276,000.00 $2,300.00 / mo | |||
| Estimated Expenses | $2,963.00 | $14,815.00 | $29,630.00 | |||
| Net Cash Flow | $24,637.00 | $123,185.00 | $246,370.00 | |||
| HOA Fees | $6,132.00 | $30,660.00 | $61,320.00 |