Property Info
- MLS O6270524
- Unit No 1503
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1051
- Foundation Block
- Min Lease Block
- HOA Fees $400.07
Interior Features
- Ninguno
Cash Flow
| Cap Rate6.0 | Gross Yield9.7% | Annual Rent$20,400.00 | Property Taxes$2,964.12 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $2,964.12 | $14,820.60 | $29,641.20 | |||
| Net Cash Flow | $17,435.88 | $87,179.40 | $174,358.80 | |||
| HOA Fees | $4,800.84 | $24,004.20 | $48,008.40 |