Property Info
- MLS O6227535
- Unit No B-4
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 994
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
- HOA Fees $500.73
Interior Features
- Ninguno
Cash Flow
| Cap Rate5.5 | Gross Yield9.4% | Annual Rent$20,400.00 | Property Taxes$2,376.48 | 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 | $2,376.48 | $11,882.40 | $23,764.80 | |||
| Net Cash Flow | $18,023.52 | $90,117.60 | $180,235.20 | |||
| HOA Fees | $6,008.76 | $30,043.80 | $60,087.60 |