Property Info
- MLS C7512924
- Unit No 112
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 427
- Foundation Block
- Min Lease Block
- HOA Fees $550.00
Interior Features
- Ninguno
Cash Flow
| Cap Rate7.5 | Gross Yield17.4% | Annual Rent$13,764.00 | Property Taxes$1,200.73 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $13,764.00 $1,147.00 / mo | $68,820.00 $1,147.00 / mo | $137,640.00 $1,147.00 / mo | |||
| Estimated Expenses | $1,200.73 | $6,003.65 | $12,007.30 | |||
| Net Cash Flow | $12,563.27 | $62,816.35 | $125,632.70 | |||
| HOA Fees | $6,600.00 | $33,000.00 | $66,000.00 |