Property Info
- MLS W7862448
- Unit No T5
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1368
- Foundation Crawlspace, Slab
- Min Lease Crawlspace, Slab
- HOA Fees $480.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Living Room/Dining Room Combo
- PrimaryBedroom Upstairs
- Stone Counters
- Walk-In Closet(s)
- Wet Bar
- Window Treatments
Cash Flow
| Cap Rate3.9 | Gross Yield6.4% | Annual Rent$17,400.00 | Property Taxes$1,207.05 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,400.00 $1,450.00 / mo | $87,000.00 $1,450.00 / mo | $174,000.00 $1,450.00 / mo | |||
| Estimated Expenses | $1,207.05 | $6,035.25 | $12,070.50 | |||
| Net Cash Flow | $16,192.95 | $80,964.75 | $161,929.50 | |||
| HOA Fees | $5,760.00 | $28,800.00 | $57,600.00 |