Property Info
- MLS W7852759
- Unit No -
- Bedrooms 8
- Bathrooms 9
- Area (sqft) -
- Living Area (sqft) 6899
- Foundation Slab
- Min Lease Slab
- HOA Fees $75.00
Interior Features
- Cathedral Ceiling(s)
- Eat-in Kitchen
- Open Floorplan
- Solid Surface Counters
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate-0.2 | Gross Yield0.7% | Annual Rent$14,400.00 | Property Taxes$18,345.60 | 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 | $18,345.60 | $91,728.00 | $183,456.00 | |||
| Net Cash Flow | -$3,945.60 | -$19,728.00 | -$39,456.00 | |||
| HOA Fees | $900.00 | $4,500.00 | $9,000.00 |