Property Info
- MLS W7879287
- Unit No 5102
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1250
- Living Area (sqft) 1135
- Foundation Slab
- Min Lease Slab
- HOA Fees $579.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Window Treatments
Cash Flow
| Cap Rate0.5 | Gross Yield4.3% | Annual Rent$12,000.00 | Property Taxes$3,638.00 | 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 | $3,638.00 | $18,190.00 | $36,380.00 | |||
| Net Cash Flow | $8,362.00 | $41,810.00 | $83,620.00 | |||
| HOA Fees | $6,948.00 | $34,740.00 | $69,480.00 |