Property Info
- MLS FC308554
- Unit No B203
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1113
- Foundation Slab
- Min Lease Slab
- HOA Fees $815.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
Cash Flow
| Cap Rate5.1 | Gross Yield12.3% | Annual Rent$21,600.00 | Property Taxes$2,846.00 | 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 | $2,846.00 | $14,230.00 | $28,460.00 | |||
| Net Cash Flow | $18,754.00 | $93,770.00 | $187,540.00 | |||
| HOA Fees | $9,780.00 | $48,900.00 | $97,800.00 |