Property Info
- MLS V4944620
- Unit No 604
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2072
- Living Area (sqft) 2072
- Foundation Pillar/Post/Pier
- Min Lease Pillar/Post/Pier
- HOA Fees $1,194.22
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate2.4 | Gross Yield6% | Annual Rent$36,000.00 | Property Taxes$7,165.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $36,000.00 $3,000.00 / mo | $180,000.00 $3,000.00 / mo | $360,000.00 $3,000.00 / mo | |||
| Estimated Expenses | $7,165.00 | $35,825.00 | $71,650.00 | |||
| Net Cash Flow | $28,835.00 | $144,175.00 | $288,350.00 | |||
| HOA Fees | $14,330.64 | $71,653.20 | $143,306.40 |