Property Info
- MLS W7887032
- Unit No -
- Bedrooms 2
- Bathrooms 3
- Area (sqft) 1339
- Living Area (sqft) 1234
- Foundation Slab
- Min Lease Slab
- HOA Fees $650.90
Interior Features
- Ceiling Fans(s)
- PrimaryBedroom Upstairs
- Stone Counters
Cash Flow
| Cap Rate4.4 | Gross Yield9.5% | Annual Rent$21,000.00 | Property Taxes$3,449.89 | 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 | $3,449.89 | $17,249.45 | $34,498.90 | |||
| Net Cash Flow | $17,550.11 | $87,750.55 | $175,501.10 | |||
| HOA Fees | $7,810.80 | $39,054.00 | $78,108.00 |