Property Info
- MLS U8242872
- Unit No 303
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1228
- Foundation Slab
- Min Lease Slab
- HOA Fees $573.00
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Split Bedroom
- Stone Counters
- Thermostat
- Vaulted Ceiling(s)
- Walk-In Closet(s)
- Window Treatme
Cash Flow
| Cap Rate6.4 | Gross Yield10.6% | Annual Rent$29,400.00 | Property Taxes$4,861.72 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $29,400.00 $2,450.00 / mo | $147,000.00 $2,450.00 / mo | $294,000.00 $2,450.00 / mo | |||
| Estimated Expenses | $4,861.72 | $24,308.60 | $48,617.20 | |||
| Net Cash Flow | $24,538.28 | $122,691.40 | $245,382.80 | |||
| HOA Fees | $6,876.00 | $34,380.00 | $68,760.00 |