Property Info
- MLS R4911624
- Unit No 312
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1162
- Living Area (sqft) 1162
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
- HOA Fees $488.80
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- Thermostat
- Vaulted Ceiling(s)
Cash Flow
| Cap Rate8.2 | Gross Yield13% | Annual Rent$23,400.00 | Property Taxes$2,808.90 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,400.00 $1,950.00 / mo | $117,000.00 $1,950.00 / mo | $234,000.00 $1,950.00 / mo | |||
| Estimated Expenses | $2,808.90 | $14,044.50 | $28,089.00 | |||
| Net Cash Flow | $20,591.10 | $102,955.50 | $205,911.00 | |||
| HOA Fees | $5,865.60 | $29,328.00 | $58,656.00 |