Property Info
- MLS FC309997
- Unit No B323
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1250
- Foundation Slab
- Min Lease Slab
- HOA Fees $930.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate0.3 | Gross Yield7.2% | Annual Rent$14,400.00 | Property Taxes$2,578.24 | 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 | $2,578.24 | $12,891.20 | $25,782.40 | |||
| Net Cash Flow | $11,821.76 | $59,108.80 | $118,217.60 | |||
| HOA Fees | $11,160.00 | $55,800.00 | $111,600.00 |