Property Info
- MLS O6334285
- Unit No 103
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 504
- Living Area (sqft) 504
- Foundation Block
- Min Lease -
- HOA Fees $1,178.00
Interior Features
- Ninguno
Cash Flow
| Cap Rate-0.5 | Gross Yield13% | Annual Rent$15,000.00 | Property Taxes$1,460.16 | 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 | $1,460.16 | $7,300.80 | $14,601.60 | |||
| Net Cash Flow | $13,539.84 | $67,699.20 | $135,398.40 | |||
| HOA Fees | $14,136.00 | $70,680.00 | $141,360.00 |