Property Info
- MLS N6142840
- Unit No 301
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1301
- Living Area (sqft) 1301
- Foundation Block
- Min Lease Block
- HOA Fees $1,613.67
Interior Features
- Ceiling Fans(s)
- Elevator
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate0.4 | Gross Yield7.1% | Annual Rent$27,600.00 | Property Taxes$6,577.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,600.00 $2,300.00 / mo | $138,000.00 $2,300.00 / mo | $276,000.00 $2,300.00 / mo | |||
| Estimated Expenses | $6,577.00 | $32,885.00 | $65,770.00 | |||
| Net Cash Flow | $21,023.00 | $105,115.00 | $210,230.00 | |||
| HOA Fees | $19,364.04 | $96,820.20 | $193,640.40 |