Property Info
- MLS W7867397
- Unit No 102
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 732
- Foundation Slab
- Min Lease Slab
- HOA Fees $849.00
Interior Features
- Elevator
Cash Flow
| Cap Rate3.5 | Gross Yield14.2% | Annual Rent$15,600.00 | Property Taxes$1,516.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,600.00 $1,300.00 / mo | $78,000.00 $1,300.00 / mo | $156,000.00 $1,300.00 / mo | |||
| Estimated Expenses | $1,516.00 | $7,580.00 | $15,160.00 | |||
| Net Cash Flow | $14,084.00 | $70,420.00 | $140,840.00 | |||
| HOA Fees | $10,188.00 | $50,940.00 | $101,880.00 |