Property Info
- MLS O6351083
- Unit No 404
- 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 Rate9.1 | Gross Yield14.3% | Annual Rent$11,400.00 | Property Taxes$1,136.92 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $11,400.00 $950.00 / mo | $57,000.00 $950.00 / mo | $114,000.00 $950.00 / mo | |||
| Estimated Expenses | $1,136.92 | $5,684.60 | $11,369.20 | |||
| Net Cash Flow | $10,263.08 | $51,315.40 | $102,630.80 | |||
| HOA Fees | $3,000.00 | $15,000.00 | $30,000.00 |