Property Info
- MLS W7887362
- Unit No 923
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 738
- Living Area (sqft) 738
- Foundation Slab
- Min Lease Slab
- HOA Fees $373.79
Interior Features
- Ninguno
Cash Flow
| Cap Rate6.0 | Gross Yield11% | Annual Rent$14,351.88 | Property Taxes$1,997.56 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,351.88 $1,195.99 / mo | $71,759.40 $1,195.99 / mo | $143,518.80 $1,195.99 / mo | |||
| Estimated Expenses | $1,997.56 | $9,987.80 | $19,975.60 | |||
| Net Cash Flow | $12,354.32 | $61,771.60 | $123,543.20 | |||
| HOA Fees | $4,485.48 | $22,427.40 | $44,854.80 |