Property Info
- MLS O6351703
- Unit No 104
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1000
- Living Area (sqft) 1000
- Foundation Slab
- Min Lease Slab
- HOA Fees $645.00
Interior Features
- Ninguno
Cash Flow
| Cap Rate8.0 | Gross Yield15.7% | Annual Rent$20,400.00 | Property Taxes$2,266.26 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $2,266.26 | $11,331.30 | $22,662.60 | |||
| Net Cash Flow | $18,133.74 | $90,668.70 | $181,337.40 | |||
| HOA Fees | $7,740.00 | $38,700.00 | $77,400.00 |