Property Info
- MLS FC304587
- Unit No 101
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1215
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
- HOA Fees $1,050.00
Interior Features
- Ceiling Fans(s)
- Elevator
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Solid Surface Counters
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate3.8 | Gross Yield8.6% | Annual Rent$34,500.00 | Property Taxes$6,867.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $34,500.00 $2,875.00 / mo | $172,500.00 $2,875.00 / mo | $345,000.00 $2,875.00 / mo | |||
| Estimated Expenses | $6,867.00 | $34,335.00 | $68,670.00 | |||
| Net Cash Flow | $27,633.00 | $138,165.00 | $276,330.00 | |||
| HOA Fees | $12,600.00 | $63,000.00 | $126,000.00 |