Property Info
- MLS W7887077
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 7148
- Living Area (sqft) 1144
- Foundation Slab
- Min Lease Slab
- HOA Fees $164.00
Interior Features
- Ceiling Fans(s)
- Window Treatments
Cash Flow
| Cap Rate6.2 | Gross Yield8.5% | Annual Rent$25,200.00 | Property Taxes$5,046.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $5,046.00 | $25,230.00 | $50,460.00 | |||
| Net Cash Flow | $20,154.00 | $100,770.00 | $201,540.00 | |||
| HOA Fees | $1,968.00 | $9,840.00 | $19,680.00 |