Property Info
- MLS V4940331
- Unit No 334
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1250
- Living Area (sqft) 1250
- Foundation Slab
- Min Lease Slab
- HOA Fees $3,371.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Open Floorplan
- Thermostat
Cash Flow
| Cap Rate-17.8 | Gross Yield14.8% | Annual Rent$19,200.00 | Property Taxes$1,912.77 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $1,912.77 | $9,563.85 | $19,127.70 | |||
| Net Cash Flow | $17,287.23 | $86,436.15 | $172,872.30 | |||
| HOA Fees | $40,452.00 | $202,260.00 | $404,520.00 |