Property Info
- MLS O6255065
- Unit No D
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 826
- Foundation Slab
- Min Lease Slab
- HOA Fees $292.00
Interior Features
- Ninguno
Cash Flow
| Cap Rate8.6 | Gross Yield12% | Annual Rent$18,000.00 | Property Taxes$1,589.93 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $1,589.93 | $7,949.65 | $15,899.30 | |||
| Net Cash Flow | $16,410.07 | $82,050.35 | $164,100.70 | |||
| HOA Fees | $3,504.00 | $17,520.00 | $35,040.00 |