Property Info
- MLS O6408975
- Unit No 2835
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 673
- Living Area (sqft) 673
- Foundation Slab
- Min Lease Slab
- HOA Fees $445.00
Interior Features
- Ninguno
Cash Flow
| Cap Rate6.6 | Gross Yield13% | Annual Rent$15,600.00 | Property Taxes$2,381.00 | 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 | $2,381.00 | $11,905.00 | $23,810.00 | |||
| Net Cash Flow | $13,219.00 | $66,095.00 | $132,190.00 | |||
| HOA Fees | $5,340.00 | $26,700.00 | $53,400.00 |