Property Info
- MLS N6139176
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 8076
- Living Area (sqft) 3556
- Foundation Stem Wall
- Min Lease Stem Wall
- HOA Fees $491.67
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Crown Molding
- Elevator
- High Ceilings
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Split Bedroom
- Stone Counters
- Thermostat
- Tray Ceiling(s)
- Vaulted Ceiling(s)
- Walk-In Closet(s)
- Wet Bar
Cash Flow
| Cap Rate2.0 | Gross Yield3.4% | Annual Rent$108,000.00 | Property Taxes$38,059.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $108,000.00 $9,000.00 / mo | $540,000.00 $9,000.00 / mo | $1,080,000.00 $9,000.00 / mo | |||
| Estimated Expenses | $38,059.00 | $190,295.00 | $380,590.00 | |||
| Net Cash Flow | $69,941.00 | $349,705.00 | $699,410.00 | |||
| HOA Fees | $5,900.04 | $29,500.20 | $59,000.40 |