Property Info
- MLS W7887355
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 801
- Living Area (sqft) 801
- Foundation Slab
- Min Lease Slab
- HOA Fees $308.00
Interior Features
- L Dining
- Living Room/Dining Room Combo
- Walk-In Closet(s)
Cash Flow
| Cap Rate8.4 | Gross Yield12.4% | Annual Rent$15,000.00 | Property Taxes$1,150.17 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,000.00 $1,250.00 / mo | $75,000.00 $1,250.00 / mo | $150,000.00 $1,250.00 / mo | |||
| Estimated Expenses | $1,150.17 | $5,750.85 | $11,501.70 | |||
| Net Cash Flow | $13,849.83 | $69,249.15 | $138,498.30 | |||
| HOA Fees | $3,696.00 | $18,480.00 | $36,960.00 |