Property Info
- MLS W7884619
- Unit No 40A2
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1251
- Living Area (sqft) 1068
- Foundation Slab
- Min Lease Slab
- HOA Fees $692.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Split Bedroom
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.7 | Gross Yield13.5% | Annual Rent$21,600.00 | Property Taxes$2,647.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $2,647.00 | $13,235.00 | $26,470.00 | |||
| Net Cash Flow | $18,953.00 | $94,765.00 | $189,530.00 | |||
| HOA Fees | $8,304.00 | $41,520.00 | $83,040.00 |