Property Info
- MLS O6324618
- Unit No 100
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 496
- Foundation Slab
- Min Lease Slab
- HOA Fees $419.23
Interior Features
- Ninguno
Cash Flow
| Cap Rate6.2 | Gross Yield10.8% | Annual Rent$16,200.00 | Property Taxes$1,892.09 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,200.00 $1,350.00 / mo | $81,000.00 $1,350.00 / mo | $162,000.00 $1,350.00 / mo | |||
| Estimated Expenses | $1,892.09 | $9,460.45 | $18,920.90 | |||
| Net Cash Flow | $14,307.91 | $71,539.55 | $143,079.10 | |||
| HOA Fees | $5,030.76 | $25,153.80 | $50,307.60 |