Property Info
- MLS O6378956
- Unit No 464
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 300
- Living Area (sqft) 300
- Foundation Slab
- Min Lease -
- HOA Fees $242.00
Interior Features
- Ninguno
Cash Flow
| Cap Rate11.9 | Gross Yield16.7% | Annual Rent$11,700.00 | Property Taxes$474.70 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $11,700.00 $975.00 / mo | $58,500.00 $975.00 / mo | $117,000.00 $975.00 / mo | |||
| Estimated Expenses | $474.70 | $2,373.50 | $4,747.00 | |||
| Net Cash Flow | $11,225.30 | $56,126.50 | $112,253.00 | |||
| HOA Fees | $2,904.00 | $14,520.00 | $29,040.00 |