Property Info
- MLS W7885459
- Unit No -
- Bedrooms 53
- Bathrooms 40
- Area (sqft) 1087
- Living Area (sqft) 801
- Foundation Slab
- Min Lease Slab
- HOA Fees $308.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate0.3 | Gross Yield0.5% | Annual Rent$15,000.00 | Property Taxes$1,080.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,000.00 $1,250.00 / mo | $75,000.00 $1,250.00 / mo | $150,000.00 $1,250.00 / mo | |||
| Estimated Expenses | $1,080.00 | $5,400.00 | $10,800.00 | |||
| Net Cash Flow | $13,920.00 | $69,600.00 | $139,200.00 | |||
| HOA Fees | $3,696.00 | $18,480.00 | $36,960.00 |