Property Info
- MLS O6213180
- Unit No 204
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1170
- Foundation Basement
- Min Lease Basement
- HOA Fees $396.00
Interior Features
- Ninguno
Cash Flow
| Cap Rate4.5 | Gross Yield7.6% | Annual Rent$17,400.00 | Property Taxes$2,362.86 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,400.00 $1,450.00 / mo | $87,000.00 $1,450.00 / mo | $174,000.00 $1,450.00 / mo | |||
| Estimated Expenses | $2,362.86 | $11,814.30 | $23,628.60 | |||
| Net Cash Flow | $15,037.14 | $75,185.70 | $150,371.40 | |||
| HOA Fees | $4,752.00 | $23,760.00 | $47,520.00 |