Property Info
- MLS O6382021
- Unit No 109
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1292
- Living Area (sqft) 1292
- Foundation Slab
- Min Lease -
Interior Features
- Ninguno
Cash Flow
| Cap Rate11.3 | Gross Yield12.5% | Annual Rent$14,400.00 | Property Taxes$1,423.41 | 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 | $1,423.41 | $7,117.05 | $14,234.10 | |||
| Net Cash Flow | $12,976.59 | $64,882.95 | $129,765.90 |