Property Info
- MLS O6231191
- Unit No 105
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 935
- Foundation Slab
- Min Lease Slab
- HOA Fees $755.00
Interior Features
- Ninguno
Cash Flow
| Cap Rate4.2 | Gross Yield11.7% | Annual Rent$16,800.00 | Property Taxes$1,786.42 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $1,786.42 | $8,932.10 | $17,864.20 | |||
| Net Cash Flow | $15,013.58 | $75,067.90 | $150,135.80 | |||
| HOA Fees | $9,060.00 | $45,300.00 | $90,600.00 |