Property Info
- MLS O6408971
- Unit No 59
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1366
- Living Area (sqft) 1366
- Foundation Slab
- Min Lease Slab
- HOA Fees $375.00
Interior Features
- Ninguno
Cash Flow
| Cap Rate5.4 | Gross Yield7.9% | Annual Rent$27,600.00 | Property Taxes$4,138.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,600.00 $2,300.00 / mo | $138,000.00 $2,300.00 / mo | $276,000.00 $2,300.00 / mo | |||
| Estimated Expenses | $4,138.00 | $20,690.00 | $41,380.00 | |||
| Net Cash Flow | $23,462.00 | $117,310.00 | $234,620.00 | |||
| HOA Fees | $4,500.00 | $22,500.00 | $45,000.00 |