Property Info
- MLS W7864138
- Unit No 5102
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1135
- Foundation Slab
- Min Lease Slab
- HOA Fees $463.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Window Treatments
Cash Flow
| Cap Rate1.8 | Gross Yield4.6% | Annual Rent$14,700.00 | Property Taxes$3,388.16 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,700.00 $1,225.00 / mo | $73,500.00 $1,225.00 / mo | $147,000.00 $1,225.00 / mo | |||
| Estimated Expenses | $3,388.16 | $16,940.80 | $33,881.60 | |||
| Net Cash Flow | $11,311.84 | $56,559.20 | $113,118.40 | |||
| HOA Fees | $5,556.00 | $27,780.00 | $55,560.00 |