Property Info
- MLS N6144202
- Unit No 203
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1350
- Living Area (sqft) 1280
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,920.00
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Eat-in Kitchen
- Split Bedroom
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate-2.4 | Gross Yield8.8% | Annual Rent$20,400.00 | Property Taxes$3,022.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $3,022.00 | $15,110.00 | $30,220.00 | |||
| Net Cash Flow | $17,378.00 | $86,890.00 | $173,780.00 | |||
| HOA Fees | $23,040.00 | $115,200.00 | $230,400.00 |