Property Info
- MLS O6253758
- Unit No 2053
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 276
- Living Area (sqft) 276
- Foundation Slab
- Min Lease Slab
- HOA Fees $425.00
Interior Features
- Ninguno
Cash Flow
| Cap Rate8.5 | Gross Yield18% | Annual Rent$10,800.00 | Property Taxes$609.48 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $10,800.00 $900.00 / mo | $54,000.00 $900.00 / mo | $108,000.00 $900.00 / mo | |||
| Estimated Expenses | $609.48 | $3,047.40 | $6,094.80 | |||
| Net Cash Flow | $10,190.52 | $50,952.60 | $101,905.20 | |||
| HOA Fees | $5,100.00 | $25,500.00 | $51,000.00 |