Property Info
- MLS W7887316
- Unit No 803
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 738
- Living Area (sqft) 738
- Foundation Slab
- Min Lease Slab
- HOA Fees $373.79
Interior Features
- High Ceilings
- L Dining
- Thermostat
Cash Flow
| Cap Rate8.3 | Gross Yield13.2% | Annual Rent$17,340.00 | Property Taxes$1,997.56 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,340.00 $1,445.00 / mo | $86,700.00 $1,445.00 / mo | $173,400.00 $1,445.00 / mo | |||
| Estimated Expenses | $1,997.56 | $9,987.80 | $19,975.60 | |||
| Net Cash Flow | $15,342.44 | $76,712.20 | $153,424.40 | |||
| HOA Fees | $4,485.48 | $22,427.40 | $44,854.80 |