Property Info
- MLS O6290423
- Unit No 117
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 997
- Foundation Slab
- Min Lease Slab
- HOA Fees $215.00
Interior Features
- Ninguno
Cash Flow
| Cap Rate6.8 | Gross Yield9.3% | Annual Rent$16,200.00 | Property Taxes$1,772.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,200.00 $1,350.00 / mo | $81,000.00 $1,350.00 / mo | $162,000.00 $1,350.00 / mo | |||
| Estimated Expenses | $1,772.00 | $8,860.00 | $17,720.00 | |||
| Net Cash Flow | $14,428.00 | $72,140.00 | $144,280.00 | |||
| HOA Fees | $2,580.00 | $12,900.00 | $25,800.00 |