Property Info
- MLS W7878250
- Unit No K7
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1496
- Living Area (sqft) 1476
- Foundation Slab
- Min Lease Slab
- HOA Fees $482.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Stone Counters
Cash Flow
| Cap Rate1.2 | Gross Yield4.5% | Annual Rent$12,000.00 | Property Taxes$3,109.23 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,000.00 $1,000.00 / mo | $60,000.00 $1,000.00 / mo | $120,000.00 $1,000.00 / mo | |||
| Estimated Expenses | $3,109.23 | $15,546.15 | $31,092.30 | |||
| Net Cash Flow | $8,890.77 | $44,453.85 | $88,907.70 | |||
| HOA Fees | $5,784.00 | $28,920.00 | $57,840.00 |