Property Info
- MLS W7867938
- Unit No 4217
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 624
- Foundation Block, Slab
- Min Lease Block, Slab
- HOA Fees $413.29
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate6.2 | Gross Yield14% | Annual Rent$10,500.00 | Property Taxes$876.54 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $10,500.00 $875.00 / mo | $52,500.00 $875.00 / mo | $105,000.00 $875.00 / mo | |||
| Estimated Expenses | $876.54 | $4,382.70 | $8,765.40 | |||
| Net Cash Flow | $9,623.46 | $48,117.30 | $96,234.60 | |||
| HOA Fees | $4,959.48 | $24,797.40 | $49,594.80 |