Property Info
- MLS N6134128
- Unit No 289
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1509
- Foundation Slab
- Min Lease Slab
- HOA Fees $2,206.00
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- High Ceilings
- Open Floorplan
- Solid Surface Counters
- Split Bedroom
- Vaulted Ceiling(s)
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate-2.8 | Gross Yield7.5% | Annual Rent$22,200.00 | Property Taxes$3,866.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,200.00 $1,850.00 / mo | $111,000.00 $1,850.00 / mo | $222,000.00 $1,850.00 / mo | |||
| Estimated Expenses | $3,866.00 | $19,330.00 | $38,660.00 | |||
| Net Cash Flow | $18,334.00 | $91,670.00 | $183,340.00 | |||
| HOA Fees | $26,472.00 | $132,360.00 | $264,720.00 |