Property Info
- MLS W7879187
- Unit No 1107
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 800
- Living Area (sqft) 800
- Foundation Slab
- Min Lease Slab
- HOA Fees $510.00
Interior Features
- Crown Molding
- Kitchen/Family Room Combo
Cash Flow
| Cap Rate4.4 | Gross Yield8.9% | Annual Rent$19,200.00 | Property Taxes$3,619.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $3,619.00 | $18,095.00 | $36,190.00 | |||
| Net Cash Flow | $15,581.00 | $77,905.00 | $155,810.00 | |||
| HOA Fees | $6,120.00 | $30,600.00 | $61,200.00 |