Property Info
- MLS O6261428
- Unit No 416
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 920
- Foundation Slab
- Min Lease Slab
- HOA Fees $355.00
Interior Features
- Ninguno
Cash Flow
| Cap Rate6.7 | Gross Yield10% | Annual Rent$18,000.00 | Property Taxes$1,752.15 | 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 | $1,752.15 | $8,760.75 | $17,521.50 | |||
| Net Cash Flow | $16,247.85 | $81,239.25 | $162,478.50 | |||
| HOA Fees | $4,260.00 | $21,300.00 | $42,600.00 |