Property Info
- MLS FC305426
- Unit No 9F
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 971
- Foundation Slab
- Min Lease Slab
- HOA Fees $190.12
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
Cash Flow
| Cap Rate6.9 | Gross Yield10% | Annual Rent$15,600.00 | Property Taxes$2,558.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,600.00 $1,300.00 / mo | $78,000.00 $1,300.00 / mo | $156,000.00 $1,300.00 / mo | |||
| Estimated Expenses | $2,558.00 | $12,790.00 | $25,580.00 | |||
| Net Cash Flow | $13,042.00 | $65,210.00 | $130,420.00 | |||
| HOA Fees | $2,281.44 | $11,407.20 | $22,814.40 |