Property Info
- MLS N6141203
- Unit No 209
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1433
- Living Area (sqft) 1433
- Foundation Slab
- Min Lease Slab
- HOA Fees $4,941.00
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Eat-in Kitchen
- Open Floorplan
- Solid Surface Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate4.4 | Gross Yield10.5% | Annual Rent$120,636.00 | Property Taxes$10,669.30 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $120,636.00 $10,053.00 / mo | $603,180.00 $10,053.00 / mo | $1,206,360.00 $10,053.00 / mo | |||
| Estimated Expenses | $10,669.30 | $53,346.50 | $106,693.00 | |||
| Net Cash Flow | $109,966.70 | $549,833.50 | $1,099,667.00 | |||
| HOA Fees | $59,292.00 | $296,460.00 | $592,920.00 |