Property Info
- MLS R4908599
- Unit No 334
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1194
- Foundation Block
- Min Lease Block
- HOA Fees $1,025.00
Interior Features
- Crown Molding
- In Wall Pest System
- Living Room/Dining Room Combo
- Open Floorplan
- Stone Counters
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate2.9 | Gross Yield8.8% | Annual Rent$26,400.00 | Property Taxes$5,464.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $5,464.00 | $27,320.00 | $54,640.00 | |||
| Net Cash Flow | $20,936.00 | $104,680.00 | $209,360.00 | |||
| HOA Fees | $12,300.00 | $61,500.00 | $123,000.00 |