Property Info
- MLS O6261443
- Unit No 317
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 650
- Foundation Slab
- Min Lease Slab
- HOA Fees $355.00
Interior Features
- Ninguno
Cash Flow
| Cap Rate8.0 | Gross Yield12.5% | Annual Rent$15,600.00 | Property Taxes$1,313.38 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,600.00 $1,300.00 / mo | $78,000.00 $1,300.00 / mo | $156,000.00 $1,300.00 / mo | |||
| Estimated Expenses | $1,313.38 | $6,566.90 | $13,133.80 | |||
| Net Cash Flow | $14,286.62 | $71,433.10 | $142,866.20 | |||
| HOA Fees | $4,260.00 | $21,300.00 | $42,600.00 |