Property Info
- MLS W7867118
- Unit No 420
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 900
- Foundation Slab
- Min Lease Slab
- HOA Fees $385.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Living Room/Dining Room Combo
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate4.3 | Gross Yield7.8% | Annual Rent$16,800.00 | Property Taxes$2,985.91 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $2,985.91 | $14,929.55 | $29,859.10 | |||
| Net Cash Flow | $13,814.09 | $69,070.45 | $138,140.90 | |||
| HOA Fees | $4,620.00 | $23,100.00 | $46,200.00 |