Property Info
- MLS O6295398
- Unit No 2D
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1272
- Foundation Slab
- Min Lease Slab
- HOA Fees $100.00
Interior Features
- Ninguno
- Thermostat
Cash Flow
| Cap Rate9.8 | Gross Yield10.9% | Annual Rent$36,048.00 | Property Taxes$2,525.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $36,048.00 $3,004.00 / mo | $180,240.00 $3,004.00 / mo | $360,480.00 $3,004.00 / mo | |||
| Estimated Expenses | $2,525.00 | $12,625.00 | $25,250.00 | |||
| Net Cash Flow | $33,523.00 | $167,615.00 | $335,230.00 | |||
| HOA Fees | $1,200.00 | $6,000.00 | $12,000.00 |