Property Info
- MLS O6152275
- Unit No 201
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1247
- Foundation Slab
- Min Lease Slab
- HOA Fees $573.00
Interior Features
- Ninguno
Cash Flow
| Cap Rate5.0 | Gross Yield9.3% | Annual Rent$20,400.00 | Property Taxes$2,651.54 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $2,651.54 | $13,257.70 | $26,515.40 | |||
| Net Cash Flow | $17,748.46 | $88,742.30 | $177,484.60 | |||
| HOA Fees | $6,876.00 | $34,380.00 | $68,760.00 |