Property Info
- MLS FC309994
- Unit No A403
- Bedrooms 4
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 2500
- Foundation Block
- Min Lease Block
- HOA Fees $1,860.00
Interior Features
- Cathedral Ceiling(s)
- Elevator
- High Ceilings
- Kitchen/Family Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate-3.2 | Gross Yield3.6% | Annual Rent$14,400.00 | Property Taxes$4,802.02 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,400.00 $1,200.00 / mo | $72,000.00 $1,200.00 / mo | $144,000.00 $1,200.00 / mo | |||
| Estimated Expenses | $4,802.02 | $24,010.10 | $48,020.20 | |||
| Net Cash Flow | $9,597.98 | $47,989.90 | $95,979.80 | |||
| HOA Fees | $22,320.00 | $111,600.00 | $223,200.00 |