Property Info
- MLS V4949085
- Unit No 1504-1
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1851
- Living Area (sqft) 1689
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
- HOA Fees $1,044.00
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Surface Counters
- Split Bedroom
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate-0.5 | Gross Yield3.8% | Annual Rent$14,400.00 | Property Taxes$3,789.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,400.00 $1,200.00 / mo | $72,000.00 $1,200.00 / mo | $144,000.00 $1,200.00 / mo | |||
| Estimated Expenses | $3,789.00 | $18,945.00 | $37,890.00 | |||
| Net Cash Flow | $10,611.00 | $53,055.00 | $106,110.00 | |||
| HOA Fees | $12,528.00 | $62,640.00 | $125,280.00 |