Property Info
- MLS W7886472
- Unit No 306
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 933
- Living Area (sqft) 864
- Foundation Slab
- Min Lease Slab
- HOA Fees $447.00
Interior Features
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate7.4 | Gross Yield13.5% | Annual Rent$16,200.00 | Property Taxes$1,980.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,200.00 $1,350.00 / mo | $81,000.00 $1,350.00 / mo | $162,000.00 $1,350.00 / mo | |||
| Estimated Expenses | $1,980.00 | $9,900.00 | $19,800.00 | |||
| Net Cash Flow | $14,220.00 | $71,100.00 | $142,200.00 | |||
| HOA Fees | $5,364.00 | $26,820.00 | $53,640.00 |