Property Info
- MLS N6141250
- Unit No 169
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1333
- Living Area (sqft) 1092
- Foundation Slab
- Min Lease Slab
- HOA Fees $2,230.00
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Thermostat
- Vaulted Ceiling(s)
- Window Treatments
Cash Flow
| Cap Rate5.3 | Gross Yield19.4% | Annual Rent$40,800.00 | Property Taxes$2,952.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $40,800.00 $3,400.00 / mo | $204,000.00 $3,400.00 / mo | $408,000.00 $3,400.00 / mo | |||
| Estimated Expenses | $2,952.00 | $14,760.00 | $29,520.00 | |||
| Net Cash Flow | $37,848.00 | $189,240.00 | $378,480.00 | |||
| HOA Fees | $26,760.00 | $133,800.00 | $267,600.00 |