Property Info
- MLS W7874761
- Unit No I-6
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 456
- Foundation Slab
- Min Lease Slab
- HOA Fees $433.00
Interior Features
- Ceiling Fans(s)
- Vaulted Ceiling(s)
- Window Treatments
Cash Flow
| Cap Rate10.8 | Gross Yield15.4% | Annual Rent$21,600.00 | Property Taxes$1,315.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $1,315.00 | $6,575.00 | $13,150.00 | |||
| Net Cash Flow | $20,285.00 | $101,425.00 | $202,850.00 | |||
| HOA Fees | $5,196.00 | $25,980.00 | $51,960.00 |