Property Info
- MLS P4932825
- Unit No 103
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 504
- Foundation Slab
- Min Lease Slab
- HOA Fees $209.00
Interior Features
- Ninguno
Cash Flow
| Cap Rate9.8 | Gross Yield12.9% | Annual Rent$16,800.00 | Property Taxes$1,488.42 | 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 | $1,488.42 | $7,442.10 | $14,884.20 | |||
| Net Cash Flow | $15,311.58 | $76,557.90 | $153,115.80 | |||
| HOA Fees | $2,508.00 | $12,540.00 | $25,080.00 |