Property Info
- MLS S5101129
- Unit No C
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 867
- Foundation Slab
- Min Lease Slab
- HOA Fees $521.16
Interior Features
- Ninguno
Cash Flow
| Cap Rate7.3 | Gross Yield13.6% | Annual Rent$15,600.00 | Property Taxes$908.66 | 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 | $908.66 | $4,543.30 | $9,086.60 | |||
| Net Cash Flow | $14,691.34 | $73,456.70 | $146,913.40 | |||
| HOA Fees | $6,253.92 | $31,269.60 | $62,539.20 |