Property Info
- MLS FC313214
- Unit No 376
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1570
- Living Area (sqft) 1570
- Foundation Slab
- Min Lease Slab
- HOA Fees $874.74
Interior Features
- Accessibility Features
- Ceiling Fans(s)
- Crown Molding
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Split Bedroom
- Stone Counters
- Thermostat
- Tray Ceiling(s)
- Walk-In Closet(s)
- Wet Bar
- Window Treatments
Cash Flow
| Cap Rate4.9 | Gross Yield8.7% | Annual Rent$34,740.00 | Property Taxes$4,623.33 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $34,740.00 $2,895.00 / mo | $173,700.00 $2,895.00 / mo | $347,400.00 $2,895.00 / mo | |||
| Estimated Expenses | $4,623.33 | $23,116.65 | $46,233.30 | |||
| Net Cash Flow | $30,116.67 | $150,583.35 | $301,166.70 | |||
| HOA Fees | $10,496.88 | $52,484.40 | $104,968.80 |