Property Info
- MLS P4933928
- Unit No 2254
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1430
- Foundation Slab
- Min Lease Slab
- HOA Fees $280.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Split Bedroom
- Vaulted Ceiling(s)
- Window Treatments
Cash Flow
| Cap Rate6.4 | Gross Yield9% | Annual Rent$20,700.00 | Property Taxes$2,535.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,700.00 $1,725.00 / mo | $103,500.00 $1,725.00 / mo | $207,000.00 $1,725.00 / mo | |||
| Estimated Expenses | $2,535.00 | $12,675.00 | $25,350.00 | |||
| Net Cash Flow | $18,165.00 | $90,825.00 | $181,650.00 | |||
| HOA Fees | $3,360.00 | $16,800.00 | $33,600.00 |