Property Info
- MLS O6310460
- Unit No 106
- 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 Rate6.0 | Gross Yield9.9% | Annual Rent$13,800.00 | Property Taxes$1,652.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $13,800.00 $1,150.00 / mo | $69,000.00 $1,150.00 / mo | $138,000.00 $1,150.00 / mo | |||
| Estimated Expenses | $1,652.00 | $8,260.00 | $16,520.00 | |||
| Net Cash Flow | $12,148.00 | $60,740.00 | $121,480.00 | |||
| HOA Fees | $3,720.00 | $18,600.00 | $37,200.00 |