Property Info
- MLS O6417460
- Unit No 612
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 978
- Living Area (sqft) 978
- Foundation Slab
- Min Lease Slab
- HOA Fees $415.00
Interior Features
- Ninguno
Cash Flow
| Cap Rate10.5 | Gross Yield17.7% | Annual Rent$16,800.00 | Property Taxes$1,823.59 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $1,823.59 | $9,117.95 | $18,235.90 | |||
| Net Cash Flow | $14,976.41 | $74,882.05 | $149,764.10 | |||
| HOA Fees | $4,980.00 | $24,900.00 | $49,800.00 |