Property Info
- MLS O6283956
- Unit No 4
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 643
- Foundation Slab
- Min Lease Slab
- HOA Fees $325.00
Interior Features
- Ninguno
Cash Flow
| Cap Rate6.6 | Gross Yield10.3% | Annual Rent$14,400.00 | Property Taxes$1,300.00 | 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 | $1,300.00 | $6,500.00 | $13,000.00 | |||
| Net Cash Flow | $13,100.00 | $65,500.00 | $131,000.00 | |||
| HOA Fees | $3,900.00 | $19,500.00 | $39,000.00 |