Property Info
- MLS O6243646
- Unit No 6
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1240
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
- HOA Fees $834.00
Interior Features
- Ninguno
Cash Flow
| Cap Rate5.1 | Gross Yield12.8% | Annual Rent$20,400.00 | Property Taxes$2,231.00 | 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 | $2,231.00 | $11,155.00 | $22,310.00 | |||
| Net Cash Flow | $18,169.00 | $90,845.00 | $181,690.00 | |||
| HOA Fees | $10,008.00 | $50,040.00 | $100,080.00 |