Property Info
- MLS O6282091
- Unit No 4
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 890
- Foundation Other
- Min Lease Other
- HOA Fees $744.00
Interior Features
- Ninguno
Cash Flow
| Cap Rate6.9 | Gross Yield14.6% | Annual Rent$19,800.00 | Property Taxes$1,464.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,800.00 $1,650.00 / mo | $99,000.00 $1,650.00 / mo | $198,000.00 $1,650.00 / mo | |||
| Estimated Expenses | $1,464.00 | $7,320.00 | $14,640.00 | |||
| Net Cash Flow | $18,336.00 | $91,680.00 | $183,360.00 | |||
| HOA Fees | $8,928.00 | $44,640.00 | $89,280.00 |