Property Info
- MLS W7880356
- Unit No 103
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 917
- Living Area (sqft) 917
- Foundation Slab
- Min Lease Slab
- HOA Fees $718.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Stone Counters
Cash Flow
| Cap Rate9.9 | Gross Yield15.9% | Annual Rent$23,592.00 | Property Taxes$270.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,592.00 $1,966.00 / mo | $117,960.00 $1,966.00 / mo | $235,920.00 $1,966.00 / mo | |||
| Estimated Expenses | $270.00 | $1,350.00 | $2,700.00 | |||
| Net Cash Flow | $23,322.00 | $116,610.00 | $233,220.00 | |||
| HOA Fees | $8,616.00 | $43,080.00 | $86,160.00 |