Property Info
- MLS W7873281
- Unit No 127
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 2160
- Living Area (sqft) 1200
- Foundation Crawlspace
- Min Lease Crawlspace
- HOA Fees $220.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Split Bedroom
- Thermostat
Cash Flow
| Cap Rate11.9 | Gross Yield15% | Annual Rent$18,000.00 | Property Taxes$1,036.19 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $1,036.19 | $5,180.95 | $10,361.90 | |||
| Net Cash Flow | $16,963.81 | $84,819.05 | $169,638.10 | |||
| HOA Fees | $2,640.00 | $13,200.00 | $26,400.00 |