Property Info
- MLS O6237913
- Unit No O205
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 546
- Foundation Slab
- Min Lease Slab
- HOA Fees $215.67
Interior Features
- Ninguno
Cash Flow
| Cap Rate8.9 | Gross Yield12% | Annual Rent$14,400.00 | Property Taxes$1,178.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,400.00 $1,200.00 / mo | $72,000.00 $1,200.00 / mo | $144,000.00 $1,200.00 / mo | |||
| Estimated Expenses | $1,178.00 | $5,890.00 | $11,780.00 | |||
| Net Cash Flow | $13,222.00 | $66,110.00 | $132,220.00 | |||
| HOA Fees | $2,588.04 | $12,940.20 | $25,880.40 |