Property Info
- MLS W7878831
- Unit No 8
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 540
- Living Area (sqft) 456
- Foundation Slab
- Min Lease Slab
- HOA Fees $487.00
Interior Features
- Ceiling Fans(s)
- Vaulted Ceiling(s)
Cash Flow
| Cap Rate8.6 | Gross Yield14% | Annual Rent$18,900.00 | Property Taxes$1,429.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,900.00 $1,575.00 / mo | $94,500.00 $1,575.00 / mo | $189,000.00 $1,575.00 / mo | |||
| Estimated Expenses | $1,429.00 | $7,145.00 | $14,290.00 | |||
| Net Cash Flow | $17,471.00 | $87,355.00 | $174,710.00 | |||
| HOA Fees | $5,844.00 | $29,220.00 | $58,440.00 |