Property Info
- MLS O6293843
- Unit No 8
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 585
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
- HOA Fees $400.00
Interior Features
- Ninguno
Cash Flow
| Cap Rate7.8 | Gross Yield12.2% | Annual Rent$18,000.00 | Property Taxes$1,612.03 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $1,612.03 | $8,060.15 | $16,120.30 | |||
| Net Cash Flow | $16,387.97 | $81,939.85 | $163,879.70 | |||
| HOA Fees | $4,800.00 | $24,000.00 | $48,000.00 |