Property Info
- MLS W7876525
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1100
- Foundation Slab
- Min Lease Slab
- HOA Fees $370.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- PrimaryBedroom Upstairs
- Walk-In Closet(s)
Cash Flow
Cap Rate3.0 | Gross Yield7.2% | Annual Rent$10,200.00 | Property Taxes$1,550.00 | Operating Expenses0 |
Year 1 | Year 5 | Year 10 | ||||
Expected Rent | $10,200.00 $850.00 / mo | $51,000.00 $850.00 / mo | $102,000.00 $850.00 / mo | |||
Estimated Expenses | $1,550.00 | $7,750.00 | $15,500.00 | |||
Net Cash Flow | $8,650.00 | $43,250.00 | $86,500.00 | |||
HOA Fees | $4,440.00 | $22,200.00 | $44,400.00 |