Property Info
- MLS W7876699
- Unit No E050
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1122
- Foundation Slab
- Min Lease Slab
- HOA Fees $390.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- PrimaryBedroom Upstairs
- Stone Counters
Cash Flow
| Cap Rate9.8 | Gross Yield12.7% | Annual Rent$22,200.00 | Property Taxes$448.70 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,200.00 $1,850.00 / mo | $111,000.00 $1,850.00 / mo | $222,000.00 $1,850.00 / mo | |||
| Estimated Expenses | $448.70 | $2,243.50 | $4,487.00 | |||
| Net Cash Flow | $21,751.30 | $108,756.50 | $217,513.00 | |||
| HOA Fees | $4,680.00 | $23,400.00 | $46,800.00 |