Property Info
- MLS R4911642
- Unit No 206
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1166
- Living Area (sqft) 1166
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
- HOA Fees $499.80
Interior Features
- Built-in Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- Thermostat
- Vaulted Ceiling(s)
Cash Flow
| Cap Rate8.3 | Gross Yield13.2% | Annual Rent$24,000.00 | Property Taxes$2,939.13 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $2,939.13 | $14,695.65 | $29,391.30 | |||
| Net Cash Flow | $21,060.87 | $105,304.35 | $210,608.70 | |||
| HOA Fees | $5,997.60 | $29,988.00 | $59,976.00 |