Property Info
- MLS W7867905
- Unit No -
- Bedrooms 2
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 736
- Foundation Pillar/Post/Pier
- Min Lease Pillar/Post/Pier
- HOA Fees $44.00
Interior Features
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate6.8 | Gross Yield7.7% | Annual Rent$12,000.00 | Property Taxes$970.79 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,000.00 $1,000.00 / mo | $60,000.00 $1,000.00 / mo | $120,000.00 $1,000.00 / mo | |||
| Estimated Expenses | $970.79 | $4,853.95 | $9,707.90 | |||
| Net Cash Flow | $11,029.21 | $55,146.05 | $110,292.10 | |||
| HOA Fees | $528.00 | $2,640.00 | $5,280.00 |