Property Info
- MLS O6189900
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 722
- Foundation Slab
- Min Lease Slab
- HOA Fees $235.00
Interior Features
- Ninguno
Cash Flow
| Cap Rate5.7 | Gross Yield9% | Annual Rent$10,800.00 | Property Taxes$1,087.19 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $10,800.00 $900.00 / mo | $54,000.00 $900.00 / mo | $108,000.00 $900.00 / mo | |||
| Estimated Expenses | $1,087.19 | $5,435.95 | $10,871.90 | |||
| Net Cash Flow | $9,712.81 | $48,564.05 | $97,128.10 | |||
| HOA Fees | $2,820.00 | $14,100.00 | $28,200.00 |