Property Info
- MLS W7886585
- Unit No 632
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 789
- Living Area (sqft) 789
- Foundation Other
- Min Lease Other
- HOA Fees $381.00
Interior Features
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate3.9 | Gross Yield7.1% | Annual Rent$21,000.00 | Property Taxes$4,824.88 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,000.00 $1,750.00 / mo | $105,000.00 $1,750.00 / mo | $210,000.00 $1,750.00 / mo | |||
| Estimated Expenses | $4,824.88 | $24,124.40 | $48,248.80 | |||
| Net Cash Flow | $16,175.12 | $80,875.60 | $161,751.20 | |||
| HOA Fees | $4,572.00 | $22,860.00 | $45,720.00 |