Property Info
- MLS O6204869
- Unit No 304
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 709
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
- HOA Fees $280.00
Interior Features
- Ninguno
Cash Flow
| Cap Rate6.4 | Gross Yield9.5% | Annual Rent$16,620.00 | Property Taxes$2,117.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,620.00 $1,385.00 / mo | $83,100.00 $1,385.00 / mo | $166,200.00 $1,385.00 / mo | |||
| Estimated Expenses | $2,117.00 | $10,585.00 | $21,170.00 | |||
| Net Cash Flow | $14,503.00 | $72,515.00 | $145,030.00 | |||
| HOA Fees | $3,360.00 | $16,800.00 | $33,600.00 |