Property Info
- MLS O6310452
- Unit No 204
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 540
- Foundation Slab
- Min Lease Slab
- HOA Fees $310.00
Interior Features
- Ninguno
- Thermostat
Cash Flow
| Cap Rate6.4 | Gross Yield10% | Annual Rent$15,000.00 | Property Taxes$1,652.13 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,000.00 $1,250.00 / mo | $75,000.00 $1,250.00 / mo | $150,000.00 $1,250.00 / mo | |||
| Estimated Expenses | $1,652.13 | $8,260.65 | $16,521.30 | |||
| Net Cash Flow | $13,347.87 | $66,739.35 | $133,478.70 | |||
| HOA Fees | $3,720.00 | $18,600.00 | $37,200.00 |