Property Info
- MLS O6378699
- Unit No 1006
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1008
- Living Area (sqft) 1008
- Foundation Block
- Min Lease Block
- HOA Fees $591.00
Interior Features
- Ninguno
Cash Flow
| Cap Rate3.8 | Gross Yield7.1% | Annual Rent$28,200.00 | Property Taxes$5,741.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,200.00 $2,350.00 / mo | $141,000.00 $2,350.00 / mo | $282,000.00 $2,350.00 / mo | |||
| Estimated Expenses | $5,741.00 | $28,705.00 | $57,410.00 | |||
| Net Cash Flow | $22,459.00 | $112,295.00 | $224,590.00 | |||
| HOA Fees | $7,092.00 | $35,460.00 | $70,920.00 |