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 $835.75
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Stone Counters
Cash Flow
| Cap Rate9.8 | Gross Yield20.1% | Annual Rent$23,592.00 | Property Taxes$2,077.00 | 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 | $2,077.00 | $10,385.00 | $20,770.00 | |||
| Net Cash Flow | $21,515.00 | $107,575.00 | $215,150.00 | |||
| HOA Fees | $10,029.00 | $50,145.00 | $100,290.00 |