Property Info
- MLS W7887344
- Unit No 202
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 720
- Living Area (sqft) 720
- Foundation Slab
- Min Lease Slab
- HOA Fees $493.45
Interior Features
- High Ceilings
- L Dining
Cash Flow
| Cap Rate5.5 | Gross Yield12.2% | Annual Rent$12,840.00 | Property Taxes$1,195.55 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,840.00 $1,070.00 / mo | $64,200.00 $1,070.00 / mo | $128,400.00 $1,070.00 / mo | |||
| Estimated Expenses | $1,195.55 | $5,977.75 | $11,955.50 | |||
| Net Cash Flow | $11,644.45 | $58,222.25 | $116,444.50 | |||
| HOA Fees | $5,921.40 | $29,607.00 | $59,214.00 |