Property Info
- MLS O6285148
- Unit No 1017
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 378
- Foundation Crawlspace
- Min Lease Crawlspace
- HOA Fees $272.00
Interior Features
- Ninguno
Cash Flow
| Cap Rate14.1 | Gross Yield19.7% | Annual Rent$13,800.00 | Property Taxes$677.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $13,800.00 $1,150.00 / mo | $69,000.00 $1,150.00 / mo | $138,000.00 $1,150.00 / mo | |||
| Estimated Expenses | $677.00 | $3,385.00 | $6,770.00 | |||
| Net Cash Flow | $13,123.00 | $65,615.00 | $131,230.00 | |||
| HOA Fees | $3,264.00 | $16,320.00 | $32,640.00 |