Property Info
- MLS W7885188
- Unit No B14
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 540
- Living Area (sqft) 456
- Foundation Slab
- Min Lease Slab
- HOA Fees $452.00
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Vaulted Ceiling(s)
Cash Flow
| Cap Rate7.0 | Gross Yield12.5% | Annual Rent$15,600.00 | Property Taxes$1,429.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,600.00 $1,300.00 / mo | $78,000.00 $1,300.00 / mo | $156,000.00 $1,300.00 / mo | |||
| Estimated Expenses | $1,429.00 | $7,145.00 | $14,290.00 | |||
| Net Cash Flow | $14,171.00 | $70,855.00 | $141,710.00 | |||
| HOA Fees | $5,424.00 | $27,120.00 | $54,240.00 |