Property Info
- MLS W7868017
- Unit No 1107
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 930
- Foundation Slab
- Min Lease Slab
- HOA Fees $779.18
Interior Features
- Ceiling Fans(s)
- Thermostat
Cash Flow
| Cap Rate3.8 | Gross Yield9.2% | Annual Rent$22,800.00 | Property Taxes$4,002.72 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $4,002.72 | $20,013.60 | $40,027.20 | |||
| Net Cash Flow | $18,797.28 | $93,986.40 | $187,972.80 | |||
| HOA Fees | $9,350.16 | $46,750.80 | $93,501.60 |