Property Info
- MLS FC305798
- Unit No 105
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1344
- Foundation Slab
- Min Lease Slab
- HOA Fees $635.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.5 | Gross Yield7.8% | Annual Rent$31,200.00 | Property Taxes$5,502.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,200.00 $2,600.00 / mo | $156,000.00 $2,600.00 / mo | $312,000.00 $2,600.00 / mo | |||
| Estimated Expenses | $5,502.00 | $27,510.00 | $55,020.00 | |||
| Net Cash Flow | $25,698.00 | $128,490.00 | $256,980.00 | |||
| HOA Fees | $7,620.00 | $38,100.00 | $76,200.00 |