Property Info
- MLS O6423115
- Unit No 203
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1013
- Living Area (sqft) 1013
- Foundation Slab
- Min Lease Slab
- HOA Fees $443.00
Interior Features
- Ninguno
Cash Flow
| Cap Rate4.8 | Gross Yield9% | Annual Rent$17,880.00 | Property Taxes$2,900.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,880.00 $1,490.00 / mo | $89,400.00 $1,490.00 / mo | $178,800.00 $1,490.00 / mo | |||
| Estimated Expenses | $2,900.00 | $14,500.00 | $29,000.00 | |||
| Net Cash Flow | $14,980.00 | $74,900.00 | $149,800.00 | |||
| HOA Fees | $5,316.00 | $26,580.00 | $53,160.00 |