Property Info
- MLS N6136185
- Unit No 101
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1779
- Foundation Slab
- Min Lease Slab
- HOA Fees $535.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Open Floorplan
- Pest Guard System
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Split Bedroom
- Thermostat
- Tray Ceiling(s)
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate13.5 | Gross Yield17.8% | Annual Rent$60,000.00 | Property Taxes$8,037.83 | 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 | $8,037.83 | $40,189.15 | $80,378.30 | |||
| Net Cash Flow | $51,962.17 | $259,810.85 | $519,621.70 | |||
| HOA Fees | $6,420.00 | $32,100.00 | $64,200.00 |