Property Info
- MLS O6330456
- Unit No E
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 953
- Living Area (sqft) 953
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
- HOA Fees $605.00
Interior Features
- Ninguno
Cash Flow
| Cap Rate4.5 | Gross Yield10% | Annual Rent$18,000.00 | Property Taxes$2,729.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $2,729.00 | $13,645.00 | $27,290.00 | |||
| Net Cash Flow | $15,271.00 | $76,355.00 | $152,710.00 | |||
| HOA Fees | $7,260.00 | $36,300.00 | $72,600.00 |