Property Info
- MLS FC304825
- Unit No 2021
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1115
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Open Floorplan
- Solid Surface Counters
- Window Treatments
Cash Flow
| Cap Rate6.6 | Gross Yield8.1% | Annual Rent$25,200.00 | Property Taxes$4,778.24 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $4,778.24 | $23,891.20 | $47,782.40 | |||
| Net Cash Flow | $20,421.76 | $102,108.80 | $204,217.60 |