Property Info
- MLS O6274914
- Unit No 1213
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 673
- Foundation Other
- Min Lease Other
- HOA Fees $456.00
Interior Features
- Ninguno
Cash Flow
| Cap Rate4.8 | Gross Yield10.4% | Annual Rent$14,400.00 | Property Taxes$2,215.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,400.00 $1,200.00 / mo | $72,000.00 $1,200.00 / mo | $144,000.00 $1,200.00 / mo | |||
| Estimated Expenses | $2,215.00 | $11,075.00 | $22,150.00 | |||
| Net Cash Flow | $12,185.00 | $60,925.00 | $121,850.00 | |||
| HOA Fees | $5,472.00 | $27,360.00 | $54,720.00 |