Property Info
- MLS OM708973
- Unit No D101
- 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 Rate8.0 | Gross Yield12.5% | Annual Rent$15,600.00 | Property Taxes$2,019.76 | 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 | $2,019.76 | $10,098.80 | $20,197.60 | |||
| Net Cash Flow | $13,580.24 | $67,901.20 | $135,802.40 | |||
| HOA Fees | $3,600.00 | $18,000.00 | $36,000.00 |