Property Info
- MLS W7870989
- Unit No -
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 540
- Foundation Slab
- Min Lease Slab
- HOA Fees $300.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate14.4 | Gross Yield20.8% | Annual Rent$15,000.00 | Property Taxes$998.49 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,000.00 $1,250.00 / mo | $75,000.00 $1,250.00 / mo | $150,000.00 $1,250.00 / mo | |||
| Estimated Expenses | $998.49 | $4,992.45 | $9,984.90 | |||
| Net Cash Flow | $14,001.51 | $70,007.55 | $140,015.10 | |||
| HOA Fees | $3,600.00 | $18,000.00 | $36,000.00 |