Property Info
- MLS FC303302
- Unit No 14N
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1050
- Foundation Slab
- Min Lease Slab
- HOA Fees $205.59
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.6 | Gross Yield10.7% | Annual Rent$17,940.00 | Property Taxes$2,665.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,940.00 $1,495.00 / mo | $89,700.00 $1,495.00 / mo | $179,400.00 $1,495.00 / mo | |||
| Estimated Expenses | $2,665.00 | $13,325.00 | $26,650.00 | |||
| Net Cash Flow | $15,275.00 | $76,375.00 | $152,750.00 | |||
| HOA Fees | $2,467.08 | $12,335.40 | $24,670.80 |