Property Info
- MLS W7876380
- Unit No 202
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 979
- Living Area (sqft) 899
- Foundation Slab
- Min Lease Slab
- HOA Fees $424.00
Interior Features
- Ceiling Fans(s)
- Thermostat
Cash Flow
| Cap Rate7.3 | Gross Yield12.5% | Annual Rent$15,600.00 | Property Taxes$1,352.43 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,600.00 $1,300.00 / mo | $78,000.00 $1,300.00 / mo | $156,000.00 $1,300.00 / mo | |||
| Estimated Expenses | $1,352.43 | $6,762.15 | $13,524.30 | |||
| Net Cash Flow | $14,247.57 | $71,237.85 | $142,475.70 | |||
| HOA Fees | $5,088.00 | $25,440.00 | $50,880.00 |