Property Info
- MLS W7887359
- Unit No 308
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 732
- Living Area (sqft) 732
- Foundation Slab
- Min Lease Slab
- HOA Fees $851.00
Interior Features
- High Ceilings
- Thermostat
Cash Flow
| Cap Rate1.6 | Gross Yield16.9% | Annual Rent$13,020.00 | Property Taxes$1,580.58 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $13,020.00 $1,085.00 / mo | $65,100.00 $1,085.00 / mo | $130,200.00 $1,085.00 / mo | |||
| Estimated Expenses | $1,580.58 | $7,902.90 | $15,805.80 | |||
| Net Cash Flow | $11,439.42 | $57,197.10 | $114,394.20 | |||
| HOA Fees | $10,212.00 | $51,060.00 | $102,120.00 |