Property Info
- MLS FC307747
- Unit No 1314
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1377
- Foundation Slab
- Min Lease Slab
- HOA Fees $771.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate2.2 | Gross Yield5.8% | Annual Rent$21,600.00 | Property Taxes$4,172.49 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $4,172.49 | $20,862.45 | $41,724.90 | |||
| Net Cash Flow | $17,427.51 | $87,137.55 | $174,275.10 | |||
| HOA Fees | $9,252.00 | $46,260.00 | $92,520.00 |