Property Info
- MLS S5130740
- Unit No 713
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 735
- Foundation Basement
- Min Lease Basement
- HOA Fees $255.00
Interior Features
- Ninguno
Cash Flow
| Cap Rate8.7 | Gross Yield12% | Annual Rent$18,600.00 | Property Taxes$2,079.24 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,600.00 $1,550.00 / mo | $93,000.00 $1,550.00 / mo | $186,000.00 $1,550.00 / mo | |||
| Estimated Expenses | $2,079.24 | $10,396.20 | $20,792.40 | |||
| Net Cash Flow | $16,520.76 | $82,603.80 | $165,207.60 | |||
| HOA Fees | $3,060.00 | $15,300.00 | $30,600.00 |