Property Info
- MLS N6139360
- Unit No 33
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 956
- Foundation Slab
- Min Lease Slab
- HOA Fees $3,900.00
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- High Ceilings
- Solid Wood Cabinets
- Split Bedroom
- Vaulted Ceiling(s)
Cash Flow
| Cap Rate6.8 | Gross Yield19.9% | Annual Rent$79,320.00 | Property Taxes$5,284.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $79,320.00 $6,610.00 / mo | $396,600.00 $6,610.00 / mo | $793,200.00 $6,610.00 / mo | |||
| Estimated Expenses | $5,284.00 | $26,420.00 | $52,840.00 | |||
| Net Cash Flow | $74,036.00 | $370,180.00 | $740,360.00 | |||
| HOA Fees | $46,800.00 | $234,000.00 | $468,000.00 |