Property Info
- MLS FC299211
- Unit No 212
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1636
- Foundation Slab
- Min Lease Slab
- HOA Fees $735.00
Interior Features
- Solid Surface Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate3.4 | Gross Yield7.7% | Annual Rent$23,400.00 | Property Taxes$4,271.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,400.00 $1,950.00 / mo | $117,000.00 $1,950.00 / mo | $234,000.00 $1,950.00 / mo | |||
| Estimated Expenses | $4,271.00 | $21,355.00 | $42,710.00 | |||
| Net Cash Flow | $19,129.00 | $95,645.00 | $191,290.00 | |||
| HOA Fees | $8,820.00 | $44,100.00 | $88,200.00 |