Property Info
- MLS W7887345
- Unit No 202
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1088
- Living Area (sqft) 1088
- Foundation Slab
- Min Lease Slab
- HOA Fees $928.38
Interior Features
- Living Room/Dining Room Combo
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate2.8 | Gross Yield16.7% | Annual Rent$15,900.00 | Property Taxes$2,064.26 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,900.00 $1,325.00 / mo | $79,500.00 $1,325.00 / mo | $159,000.00 $1,325.00 / mo | |||
| Estimated Expenses | $2,064.26 | $10,321.30 | $20,642.60 | |||
| Net Cash Flow | $13,835.74 | $69,178.70 | $138,357.40 | |||
| HOA Fees | $11,140.56 | $55,702.80 | $111,405.60 |