Property Info
- MLS W7869289
- Unit No 4933
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 722
- Foundation Slab
- Min Lease Slab
- HOA Fees $300.00
Interior Features
- Other
Cash Flow
| Cap Rate12.3 | Gross Yield16.8% | Annual Rent$16,800.00 | Property Taxes$878.01 | 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 | $878.01 | $4,390.05 | $8,780.10 | |||
| Net Cash Flow | $15,921.99 | $79,609.95 | $159,219.90 | |||
| HOA Fees | $3,600.00 | $18,000.00 | $36,000.00 |