Property Info
- MLS FC306690
- Unit No 134
- Bedrooms 0
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 264
- Foundation Block
- Min Lease Block
- HOA Fees $350.00
Interior Features
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Thermostat
Cash Flow
| Cap Rate9.5 | Gross Yield16.3% | Annual Rent$11,400.00 | Property Taxes$586.03 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $11,400.00 $950.00 / mo | $57,000.00 $950.00 / mo | $114,000.00 $950.00 / mo | |||
| Estimated Expenses | $586.03 | $2,930.15 | $5,860.30 | |||
| Net Cash Flow | $10,813.97 | $54,069.85 | $108,139.70 | |||
| HOA Fees | $4,200.00 | $21,000.00 | $42,000.00 |