Property Info
- MLS N6142125
- Unit No 201
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1537
- Living Area (sqft) 1365
- Foundation Slab
- Min Lease Slab
- HOA Fees $476.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Living Room/Dining Room Combo
- Split Bedroom
- Stone Counters
- Vaulted Ceiling(s)
- Window Treatments
Cash Flow
| Cap Rate14.0 | Gross Yield17.2% | Annual Rent$48,000.00 | Property Taxes$3,335.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $48,000.00 $4,000.00 / mo | $240,000.00 $4,000.00 / mo | $480,000.00 $4,000.00 / mo | |||
| Estimated Expenses | $3,335.00 | $16,675.00 | $33,350.00 | |||
| Net Cash Flow | $44,665.00 | $223,325.00 | $446,650.00 | |||
| HOA Fees | $5,712.00 | $28,560.00 | $57,120.00 |