Property Info
- MLS O6303667
- Unit No 117
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 837
- Foundation Slab
- Min Lease Slab
- HOA Fees $353.00
Interior Features
- Ninguno
Cash Flow
| Cap Rate6.7 | Gross Yield10.5% | Annual Rent$16,800.00 | Property Taxes$1,813.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $1,813.00 | $9,065.00 | $18,130.00 | |||
| Net Cash Flow | $14,987.00 | $74,935.00 | $149,870.00 | |||
| HOA Fees | $4,236.00 | $21,180.00 | $42,360.00 |