Property Info
- MLS W7874243
- Unit No 4217
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 624
- Foundation Block, Slab
- Min Lease Block, Slab
- HOA Fees $413.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate10.6 | Gross Yield18.4% | Annual Rent$13,800.00 | Property Taxes$876.54 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $13,800.00 $1,150.00 / mo | $69,000.00 $1,150.00 / mo | $138,000.00 $1,150.00 / mo | |||
| Estimated Expenses | $876.54 | $4,382.70 | $8,765.40 | |||
| Net Cash Flow | $12,923.46 | $64,617.30 | $129,234.60 | |||
| HOA Fees | $4,956.00 | $24,780.00 | $49,560.00 |