Property Info
- MLS FC312594
- Unit No 1642
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1283
- Living Area (sqft) 1283
- Foundation Slab
- Min Lease Slab
- HOA Fees $755.00
Interior Features
- Crown Molding
- Elevator
- High Ceilings
- In Wall Pest System
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Surface Counters
- Solid Wood Cabinets
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate3.4 | Gross Yield7.7% | Annual Rent$24,000.00 | Property Taxes$4,434.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $4,434.00 | $22,170.00 | $44,340.00 | |||
| Net Cash Flow | $19,566.00 | $97,830.00 | $195,660.00 | |||
| HOA Fees | $9,060.00 | $45,300.00 | $90,600.00 |