Property Info
- MLS O6383469
- Unit No 4703C
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 756
- Living Area (sqft) 756
- Foundation Slab
- Min Lease Slab
- HOA Fees $315.00
Interior Features
- Ninguno
Cash Flow
| Cap Rate8.3 | Gross Yield13.2% | Annual Rent$14,400.00 | Property Taxes$1,526.33 | 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 | $1,526.33 | $7,631.65 | $15,263.30 | |||
| Net Cash Flow | $12,873.67 | $64,368.35 | $128,736.70 | |||
| HOA Fees | $3,780.00 | $18,900.00 | $37,800.00 |