Property Info
- MLS O6345602
- Unit No 314
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 650
- Living Area (sqft) 650
- Foundation Slab
- Min Lease Slab
- HOA Fees $280.00
Interior Features
- Ninguno
Cash Flow
| Cap Rate6.7 | Gross Yield11% | Annual Rent$12,600.00 | Property Taxes$1,477.94 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,600.00 $1,050.00 / mo | $63,000.00 $1,050.00 / mo | $126,000.00 $1,050.00 / mo | |||
| Estimated Expenses | $1,477.94 | $7,389.70 | $14,779.40 | |||
| Net Cash Flow | $11,122.06 | $55,610.30 | $111,220.60 | |||
| HOA Fees | $3,360.00 | $16,800.00 | $33,600.00 |