Property Info
- MLS N6142817
- Unit No 319
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 900
- Living Area (sqft) 828
- Foundation Other
- Min Lease Other
- HOA Fees $745.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate14.5 | Gross Yield20.6% | Annual Rent$36,000.00 | Property Taxes$1,685.62 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $36,000.00 $3,000.00 / mo | $180,000.00 $3,000.00 / mo | $360,000.00 $3,000.00 / mo | |||
| Estimated Expenses | $1,685.62 | $8,428.10 | $16,856.20 | |||
| Net Cash Flow | $34,314.38 | $171,571.90 | $343,143.80 | |||
| HOA Fees | $8,940.00 | $44,700.00 | $89,400.00 |