Property Info
- MLS FC307627
- Unit No 911
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1159
- Foundation Slab
- Min Lease Slab
- HOA Fees $767.51
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Primary Bedroom Main Floor
- Solid Surface Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.3 | Gross Yield8.7% | Annual Rent$25,200.00 | Property Taxes$3,513.63 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $3,513.63 | $17,568.15 | $35,136.30 | |||
| Net Cash Flow | $21,686.37 | $108,431.85 | $216,863.70 | |||
| HOA Fees | $9,210.12 | $46,050.60 | $92,101.20 |