Property Info
- MLS O6200581
- Unit No 166
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 849
- Foundation Slab
- Min Lease Slab
- HOA Fees $276.39
Interior Features
- Ninguno
Cash Flow
| Cap Rate5.8 | Gross Yield9.5% | Annual Rent$14,100.00 | Property Taxes$2,140.84 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,100.00 $1,175.00 / mo | $70,500.00 $1,175.00 / mo | $141,000.00 $1,175.00 / mo | |||
| Estimated Expenses | $2,140.84 | $10,704.20 | $21,408.40 | |||
| Net Cash Flow | $11,959.16 | $59,795.80 | $119,591.60 | |||
| HOA Fees | $3,316.68 | $16,583.40 | $33,166.80 |