Property Info
- MLS FC305481
- Unit No 74
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 981
- Foundation Block
- Min Lease Block
- HOA Fees $677.00
Interior Features
- Other
Cash Flow
| Cap Rate5.0 | Gross Yield12.9% | Annual Rent$16,800.00 | Property Taxes$2,174.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $2,174.00 | $10,870.00 | $21,740.00 | |||
| Net Cash Flow | $14,626.00 | $73,130.00 | $146,260.00 | |||
| HOA Fees | $8,124.00 | $40,620.00 | $81,240.00 |