Property Info
- MLS N6135199
- Unit No 202
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 2187
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,675.10
Interior Features
- Ceiling Fans(s)
- Coffered Ceiling(s)
- Crown Molding
- Eat-in Kitchen
- High Ceilings
- In Wall Pest System
- Open Floorplan
- Pest Guard System
- Solid Surface Counters
- Split Bedroom
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate12.9 | Gross Yield20.6% | Annual Rent$72,000.00 | Property Taxes$6,746.21 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $72,000.00 $6,000.00 / mo | $360,000.00 $6,000.00 / mo | $720,000.00 $6,000.00 / mo | |||
| Estimated Expenses | $6,746.21 | $33,731.05 | $67,462.10 | |||
| Net Cash Flow | $65,253.79 | $326,268.95 | $652,537.90 | |||
| HOA Fees | $20,101.20 | $100,506.00 | $201,012.00 |