Property Info
- MLS O6335420
- Unit No 5435
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 947
- Living Area (sqft) 947
- Foundation Block
- Min Lease Block
- HOA Fees $898.00
Interior Features
- Ninguno
Cash Flow
| Cap Rate2.8 | Gross Yield10.5% | Annual Rent$17,400.00 | Property Taxes$2,024.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,400.00 $1,450.00 / mo | $87,000.00 $1,450.00 / mo | $174,000.00 $1,450.00 / mo | |||
| Estimated Expenses | $2,024.00 | $10,120.00 | $20,240.00 | |||
| Net Cash Flow | $15,376.00 | $76,880.00 | $153,760.00 | |||
| HOA Fees | $10,776.00 | $53,880.00 | $107,760.00 |