Property Info
- MLS U8232388
- Unit No 316
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1506
- Foundation Pillar/Post/Pier
- Min Lease Pillar/Post/Pier
- HOA Fees $1,044.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate2.8 | Gross Yield5.9% | Annual Rent$34,800.00 | Property Taxes$5,521.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $34,800.00 $2,900.00 / mo | $174,000.00 $2,900.00 / mo | $348,000.00 $2,900.00 / mo | |||
| Estimated Expenses | $5,521.00 | $27,605.00 | $55,210.00 | |||
| Net Cash Flow | $29,279.00 | $146,395.00 | $292,790.00 | |||
| HOA Fees | $12,528.00 | $62,640.00 | $125,280.00 |