Property Info
- MLS O6256548
- Unit No 1525
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 754
- Foundation Slab
- Min Lease Slab
- HOA Fees $328.00
Interior Features
- Ninguno
Cash Flow
| Cap Rate6.2 | Gross Yield9.4% | Annual Rent$17,400.00 | Property Taxes$2,055.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,400.00 $1,450.00 / mo | $87,000.00 $1,450.00 / mo | $174,000.00 $1,450.00 / mo | |||
| Estimated Expenses | $2,055.00 | $10,275.00 | $20,550.00 | |||
| Net Cash Flow | $15,345.00 | $76,725.00 | $153,450.00 | |||
| HOA Fees | $3,936.00 | $19,680.00 | $39,360.00 |