Property Info
- MLS C7506200
- Unit No F303
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1037
- Foundation Stilt/On Piling
- Min Lease Stilt/On Piling
- HOA Fees $780.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Wood Cabinets
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate17.4 | Gross Yield24% | Annual Rent$43,200.00 | Property Taxes$2,600.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $43,200.00 $3,600.00 / mo | $216,000.00 $3,600.00 / mo | $432,000.00 $3,600.00 / mo | |||
| Estimated Expenses | $2,600.00 | $13,000.00 | $26,000.00 | |||
| Net Cash Flow | $40,600.00 | $203,000.00 | $406,000.00 | |||
| HOA Fees | $9,360.00 | $46,800.00 | $93,600.00 |