Property Info
- MLS FC301853
- Unit No 203
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1006
- Foundation Slab
- Min Lease Slab
- HOA Fees $517.00
Interior Features
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.9 | Gross Yield9.6% | Annual Rent$18,000.00 | Property Taxes$2,608.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $2,608.00 | $13,040.00 | $26,080.00 | |||
| Net Cash Flow | $15,392.00 | $76,960.00 | $153,920.00 | |||
| HOA Fees | $6,204.00 | $31,020.00 | $62,040.00 |