Property Info
- MLS FC310472
- Unit No 913
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1818
- Foundation Slab, Stilt/On Piling, Concrete
- Min Lease Slab, Stilt/On Piling, Concrete
- HOA Fees $1,615.09
Interior Features
- Solid Wood Cabinets
- Tray Ceiling(s)
- Window Treatments
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate1.8 | Gross Yield4.7% | Annual Rent$46,800.00 | Property Taxes$9,690.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $46,800.00 $3,900.00 / mo | $234,000.00 $3,900.00 / mo | $468,000.00 $3,900.00 / mo | |||
| Estimated Expenses | $9,690.00 | $48,450.00 | $96,900.00 | |||
| Net Cash Flow | $37,110.00 | $185,550.00 | $371,100.00 | |||
| HOA Fees | $19,381.08 | $96,905.40 | $193,810.80 |