Property Info
- MLS W7875706
- Unit No 8
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1239
- Foundation Slab
- Min Lease Slab
- HOA Fees $469.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate7.0 | Gross Yield12% | Annual Rent$18,000.00 | Property Taxes$1,924.04 | 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 | $1,924.04 | $9,620.20 | $19,240.40 | |||
| Net Cash Flow | $16,075.96 | $80,379.80 | $160,759.60 | |||
| HOA Fees | $5,628.00 | $28,140.00 | $56,280.00 |