Property Info
- MLS O6351082
- Unit No 214
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 775
- Living Area (sqft) 775
- Foundation Slab
- Min Lease Slab
- HOA Fees $250.00
Interior Features
- Ninguno
Cash Flow
| Cap Rate41.7 | Gross Yield47.2% | Annual Rent$35,400.00 | Property Taxes$1,136.92 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $35,400.00 $2,950.00 / mo | $177,000.00 $2,950.00 / mo | $354,000.00 $2,950.00 / mo | |||
| Estimated Expenses | $1,136.92 | $5,684.60 | $11,369.20 | |||
| Net Cash Flow | $34,263.08 | $171,315.40 | $342,630.80 | |||
| HOA Fees | $3,000.00 | $15,000.00 | $30,000.00 |