Property Info
- MLS O6334310
- Unit No 59
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1158
- Living Area (sqft) 1158
- Foundation Slab
- Min Lease Slab
- HOA Fees $497.00
Interior Features
- Ninguno
Cash Flow
| Cap Rate6.2 | Gross Yield11.3% | Annual Rent$18,000.00 | Property Taxes$2,130.00 | 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 | $2,130.00 | $10,650.00 | $21,300.00 | |||
| Net Cash Flow | $15,870.00 | $79,350.00 | $158,700.00 | |||
| HOA Fees | $5,964.00 | $29,820.00 | $59,640.00 |