Property Info
- MLS T3522627
- Unit No 118
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 636
- Foundation Slab
- Min Lease Slab
- HOA Fees $292.00
Interior Features
- Ninguno
Cash Flow
| Cap Rate9.7 | Gross Yield12.7% | Annual Rent$24,000.00 | Property Taxes$2,168.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $2,168.00 | $10,840.00 | $21,680.00 | |||
| Net Cash Flow | $21,832.00 | $109,160.00 | $218,320.00 | |||
| HOA Fees | $3,504.00 | $17,520.00 | $35,040.00 |