Property Info
- MLS W7874761
- Unit No I-6
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 540
- Living Area (sqft) 456
- Foundation Slab
- Min Lease Slab
- HOA Fees $487.00
Interior Features
- Ceiling Fans(s)
- Vaulted Ceiling(s)
- Window Treatments
Cash Flow
| Cap Rate11.0 | Gross Yield16.6% | Annual Rent$21,600.00 | Property Taxes$1,409.00 | 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 | $1,409.00 | $7,045.00 | $14,090.00 | |||
| Net Cash Flow | $20,191.00 | $100,955.00 | $201,910.00 | |||
| HOA Fees | $5,844.00 | $29,220.00 | $58,440.00 |