Property Info
- MLS O6359616
- Unit No 210
- 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 Rate10.2 | Gross Yield15% | Annual Rent$14,400.00 | Property Taxes$1,221.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,400.00 $1,200.00 / mo | $72,000.00 $1,200.00 / mo | $144,000.00 $1,200.00 / mo | |||
| Estimated Expenses | $1,221.00 | $6,105.00 | $12,210.00 | |||
| Net Cash Flow | $13,179.00 | $65,895.00 | $131,790.00 | |||
| HOA Fees | $3,360.00 | $16,800.00 | $33,600.00 |