Property Info
- MLS W7862448
- Unit No T5
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1664
- Living Area (sqft) 1368
- Foundation Crawlspace, Slab
- Min Lease Crawlspace, Slab
- HOA Fees $487.00
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 Rate3.7 | Gross Yield7.4% | Annual Rent$19,200.00 | Property Taxes$3,706.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $3,706.00 | $18,530.00 | $37,060.00 | |||
| Net Cash Flow | $15,494.00 | $77,470.00 | $154,940.00 | |||
| HOA Fees | $5,844.00 | $29,220.00 | $58,440.00 |