Property Info
- MLS O6375938
- Unit No 15
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 660
- Living Area (sqft) 660
- Foundation Slab
- Min Lease Slab
- HOA Fees $288.00
Interior Features
- Ninguno
Cash Flow
| Cap Rate8.3 | Gross Yield12.6% | Annual Rent$14,520.00 | Property Taxes$1,548.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,520.00 $1,210.00 / mo | $72,600.00 $1,210.00 / mo | $145,200.00 $1,210.00 / mo | |||
| Estimated Expenses | $1,548.00 | $7,740.00 | $15,480.00 | |||
| Net Cash Flow | $12,972.00 | $64,860.00 | $129,720.00 | |||
| HOA Fees | $3,456.00 | $17,280.00 | $34,560.00 |