Property Info
- MLS N6136004
- Unit No 101 & 103
- Bedrooms 4
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 2056
- Foundation Slab
- Min Lease Slab
Interior Features
- Coffered Ceiling(s)
- Crown Molding
- Open Floorplan
- Solid Surface Counters
- Solid Wood Cabinets
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.4 | Gross Yield6.3% | Annual Rent$60,000.00 | Property Taxes$8,390.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $60,000.00 $5,000.00 / mo | $300,000.00 $5,000.00 / mo | $600,000.00 $5,000.00 / mo | |||
| Estimated Expenses | $8,390.00 | $41,950.00 | $83,900.00 | |||
| Net Cash Flow | $51,610.00 | $258,050.00 | $516,100.00 |