Property Info
- MLS N6142299
- Unit No 204
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1124
- Living Area (sqft) 1124
- Foundation Block
- Min Lease Block
- HOA Fees $1,737.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Open Floorplan
- Stone Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate11.2 | Gross Yield18.9% | Annual Rent$66,000.00 | Property Taxes$5,999.34 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $66,000.00 $5,500.00 / mo | $330,000.00 $5,500.00 / mo | $660,000.00 $5,500.00 / mo | |||
| Estimated Expenses | $5,999.34 | $29,996.70 | $59,993.40 | |||
| Net Cash Flow | $60,000.66 | $300,003.30 | $600,006.60 | |||
| HOA Fees | $20,844.00 | $104,220.00 | $208,440.00 |