Property Info
- MLS O6273082
- Unit No 441
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 351
- Foundation Block, Slab
- Min Lease Block, Slab
- HOA Fees $268.00
Interior Features
- Ninguno
Cash Flow
| Cap Rate10.1 | Gross Yield14.8% | Annual Rent$12,600.00 | Property Taxes$796.13 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,600.00 $1,050.00 / mo | $63,000.00 $1,050.00 / mo | $126,000.00 $1,050.00 / mo | |||
| Estimated Expenses | $796.13 | $3,980.65 | $7,961.30 | |||
| Net Cash Flow | $11,803.87 | $59,019.35 | $118,038.70 | |||
| HOA Fees | $3,216.00 | $16,080.00 | $32,160.00 |