Property Info
- MLS W7882567
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 963
- Living Area (sqft) 963
- Foundation Slab
- Min Lease Slab
- HOA Fees $275.00
Interior Features
- L Dining
Cash Flow
| Cap Rate6.5 | Gross Yield9.3% | Annual Rent$20,100.00 | Property Taxes$2,725.37 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,100.00 $1,675.00 / mo | $100,500.00 $1,675.00 / mo | $201,000.00 $1,675.00 / mo | |||
| Estimated Expenses | $2,725.37 | $13,626.85 | $27,253.70 | |||
| Net Cash Flow | $17,374.63 | $86,873.15 | $173,746.30 | |||
| HOA Fees | $3,300.00 | $16,500.00 | $33,000.00 |