Property Info
- MLS W7881867
- Unit No J5
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 540
- Living Area (sqft) 456
- Foundation Slab
- Min Lease Slab
- HOA Fees $487.00
Interior Features
- Stone Counters
Cash Flow
| Cap Rate6.6 | Gross Yield12% | Annual Rent$16,200.00 | Property Taxes$1,490.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,200.00 $1,350.00 / mo | $81,000.00 $1,350.00 / mo | $162,000.00 $1,350.00 / mo | |||
| Estimated Expenses | $1,490.00 | $7,450.00 | $14,900.00 | |||
| Net Cash Flow | $14,710.00 | $73,550.00 | $147,100.00 | |||
| HOA Fees | $5,844.00 | $29,220.00 | $58,440.00 |