Property Info
- MLS O6378709
- Unit No 7
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 406
- Living Area (sqft) 406
- Foundation Block
- Min Lease Block
- HOA Fees $230.00
Interior Features
- Ninguno
Cash Flow
| Cap Rate6.5 | Gross Yield9.8% | Annual Rent$15,600.00 | Property Taxes$2,549.44 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,600.00 $1,300.00 / mo | $78,000.00 $1,300.00 / mo | $156,000.00 $1,300.00 / mo | |||
| Estimated Expenses | $2,549.44 | $12,747.20 | $25,494.40 | |||
| Net Cash Flow | $13,050.56 | $65,252.80 | $130,505.60 | |||
| HOA Fees | $2,760.00 | $13,800.00 | $27,600.00 |