Property Info
- MLS W7878425
- Unit No 732
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1248
- Living Area (sqft) 1025
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,090.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate3.2 | Gross Yield13.1% | Annual Rent$22,800.00 | Property Taxes$4,133.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $4,133.00 | $20,665.00 | $41,330.00 | |||
| Net Cash Flow | $18,667.00 | $93,335.00 | $186,670.00 | |||
| HOA Fees | $13,080.00 | $65,400.00 | $130,800.00 |