Property Info
- MLS FC305205
- Unit No 3P
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1035
- Foundation Slab
- Min Lease Slab
- HOA Fees $207.90
Interior Features
- Ceiling Fans(s)
- Solid Surface Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.1 | Gross Yield9.4% | Annual Rent$14,400.00 | Property Taxes$2,498.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,400.00 $1,200.00 / mo | $72,000.00 $1,200.00 / mo | $144,000.00 $1,200.00 / mo | |||
| Estimated Expenses | $2,498.00 | $12,490.00 | $24,980.00 | |||
| Net Cash Flow | $11,902.00 | $59,510.00 | $119,020.00 | |||
| HOA Fees | $2,494.80 | $12,474.00 | $24,948.00 |