Property Info
- MLS W7881868
- Unit No A13
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 540
- Living Area (sqft) 456
- Foundation Slab
- Min Lease Slab
- HOA Fees $487.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate7.3 | Gross Yield13.4% | Annual Rent$16,080.00 | Property Taxes$1,470.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,080.00 $1,340.00 / mo | $80,400.00 $1,340.00 / mo | $160,800.00 $1,340.00 / mo | |||
| Estimated Expenses | $1,470.00 | $7,350.00 | $14,700.00 | |||
| Net Cash Flow | $14,610.00 | $73,050.00 | $146,100.00 | |||
| HOA Fees | $5,844.00 | $29,220.00 | $58,440.00 |