Property Info
- MLS R4911280
- Unit No 914
- Bedrooms 2
- Bathrooms 3
- Area (sqft) 2080
- Living Area (sqft) 2080
- Foundation Block, Other
- Min Lease Block, Other
- HOA Fees $1,492.00
Interior Features
- Eat-in Kitchen
- Open Floorplan
- Solid Wood Cabinets
- Split Bedroom
- Stone Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate2.9 | Gross Yield6.7% | Annual Rent$50,400.00 | Property Taxes$10,937.30 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $50,400.00 $4,200.00 / mo | $252,000.00 $4,200.00 / mo | $504,000.00 $4,200.00 / mo | |||
| Estimated Expenses | $10,937.30 | $54,686.50 | $109,373.00 | |||
| Net Cash Flow | $39,462.70 | $197,313.50 | $394,627.00 | |||
| HOA Fees | $17,904.00 | $89,520.00 | $179,040.00 |