Property Info
- MLS FC307552
- Unit No 212
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 595
- Foundation Block
- Min Lease Block
- HOA Fees $507.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate5.0 | Gross Yield8.9% | Annual Rent$19,200.00 | Property Taxes$2,278.97 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $2,278.97 | $11,394.85 | $22,789.70 | |||
| Net Cash Flow | $16,921.03 | $84,605.15 | $169,210.30 | |||
| HOA Fees | $6,084.00 | $30,420.00 | $60,840.00 |
