Property Info
- MLS FC303747
- Unit No 1502
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1440
- Foundation Slab
- Min Lease Slab
- HOA Fees $774.59
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Open Floorplan
- Primary Bedroom Main Floor
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate4.0 | Gross Yield6.8% | Annual Rent$43,200.00 | Property Taxes$8,155.00 | 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 | $8,155.00 | $40,775.00 | $81,550.00 | |||
| Net Cash Flow | $35,045.00 | $175,225.00 | $350,450.00 | |||
| HOA Fees | $9,295.08 | $46,475.40 | $92,950.80 |