Property Info
- MLS O6294673
- Unit No 2114
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1054
- Foundation Slab
- Min Lease Slab
- HOA Fees $401.83
Interior Features
- Ninguno
Cash Flow
| Cap Rate5.4 | Gross Yield8.7% | Annual Rent$20,400.00 | Property Taxes$2,857.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $2,857.00 | $14,285.00 | $28,570.00 | |||
| Net Cash Flow | $17,543.00 | $87,715.00 | $175,430.00 | |||
| HOA Fees | $4,821.96 | $24,109.80 | $48,219.60 |