Property Info
- MLS L4957536
- Unit No A203
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 960
- Living Area (sqft) 840
- Foundation Slab
- Min Lease Slab
- HOA Fees $375.00
Interior Features
- Ninguno
Cash Flow
| Cap Rate7.8 | Gross Yield12.4% | Annual Rent$16,800.00 | Property Taxes$1,765.82 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $1,765.82 | $8,829.10 | $17,658.20 | |||
| Net Cash Flow | $15,034.18 | $75,170.90 | $150,341.80 | |||
| HOA Fees | $4,500.00 | $22,500.00 | $45,000.00 |