Property Info
- MLS FC295497
- Unit No 12
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1098
- Foundation Block
- Min Lease Block
- HOA Fees $406.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.1 | Gross Yield8.9% | Annual Rent$18,600.00 | Property Taxes$3,088.00 | 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 | $3,088.00 | $15,440.00 | $30,880.00 | |||
| Net Cash Flow | $15,512.00 | $77,560.00 | $155,120.00 | |||
| HOA Fees | $4,872.00 | $24,360.00 | $48,720.00 |