Property Info
- MLS W7880756
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1474
- Living Area (sqft) 1474
- Foundation Other
- Min Lease Other
- HOA Fees $72.00
Interior Features
- Other
Cash Flow
| Cap Rate5.3 | Gross Yield6.8% | Annual Rent$24,000.00 | Property Taxes$4,135.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $4,135.00 | $20,675.00 | $41,350.00 | |||
| Net Cash Flow | $19,865.00 | $99,325.00 | $198,650.00 | |||
| HOA Fees | $864.00 | $4,320.00 | $8,640.00 |