Property Info
- MLS N6137352
- Unit No 135C
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1408
- Foundation Slab
- Min Lease Slab
- HOA Fees $476.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Stone Counters
Cash Flow
| Cap Rate8.7 | Gross Yield13% | Annual Rent$22,800.00 | Property Taxes$1,948.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $1,948.00 | $9,740.00 | $19,480.00 | |||
| Net Cash Flow | $20,852.00 | $104,260.00 | $208,520.00 | |||
| HOA Fees | $5,712.00 | $28,560.00 | $57,120.00 |