Property Info
- MLS O6261435
- Unit No 413
- 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 Rate7.0 | Gross Yield10.3% | Annual Rent$18,600.00 | Property Taxes$1,813.15 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,600.00 $1,550.00 / mo | $93,000.00 $1,550.00 / mo | $186,000.00 $1,550.00 / mo | |||
| Estimated Expenses | $1,813.15 | $9,065.75 | $18,131.50 | |||
| Net Cash Flow | $16,786.85 | $83,934.25 | $167,868.50 | |||
| HOA Fees | $4,260.00 | $21,300.00 | $42,600.00 |