Property Info
- MLS OM708964
- Unit No C103
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1036
- Living Area (sqft) 885
- Foundation Other
- Min Lease Other
- HOA Fees $300.00
Interior Features
- Ninguno
Cash Flow
| Cap Rate7.0 | Gross Yield11.5% | Annual Rent$14,400.00 | Property Taxes$2,017.25 | 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 | $2,017.25 | $10,086.25 | $20,172.50 | |||
| Net Cash Flow | $12,382.75 | $61,913.75 | $123,827.50 | |||
| HOA Fees | $3,600.00 | $18,000.00 | $36,000.00 |