Property Info
- MLS W7884808
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 2177
- Living Area (sqft) 1463
- Foundation Slab
- Min Lease Slab
- HOA Fees $41.67
Interior Features
- Ceiling Fans(s)
- Solid Surface Counters
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate5.0 | Gross Yield6.5% | Annual Rent$28,800.00 | Property Taxes$6,273.04 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,800.00 $2,400.00 / mo | $144,000.00 $2,400.00 / mo | $288,000.00 $2,400.00 / mo | |||
| Estimated Expenses | $6,273.04 | $31,365.20 | $62,730.40 | |||
| Net Cash Flow | $22,526.96 | $112,634.80 | $225,269.60 | |||
| HOA Fees | $500.04 | $2,500.20 | $5,000.40 |