Property Info
- MLS W7860170
- Unit No 734
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1025
- Foundation Slab
- Min Lease Slab
- HOA Fees $930.00
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate3.9 | Gross Yield7.8% | Annual Rent$25,200.00 | Property Taxes$1,427.64 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $1,427.64 | $7,138.20 | $14,276.40 | |||
| Net Cash Flow | $23,772.36 | $118,861.80 | $237,723.60 | |||
| HOA Fees | $11,160.00 | $55,800.00 | $111,600.00 |