Property Info
- MLS FC313593
- Unit No B412
- Bedrooms 3
- Bathrooms 1
- Area (sqft) 1640
- Living Area (sqft) 1640
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
- HOA Fees $1,259.00
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Elevator
- High Ceilings
- Kitchen/Family Room Combo
- Other
- Solid Surface Counters
- Stone Counters
- Window Treatments
Cash Flow
| Cap Rate-0.6 | Gross Yield5.6% | Annual Rent$16,200.00 | Property Taxes$2,905.14 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,200.00 $1,350.00 / mo | $81,000.00 $1,350.00 / mo | $162,000.00 $1,350.00 / mo | |||
| Estimated Expenses | $2,905.14 | $14,525.70 | $29,051.40 | |||
| Net Cash Flow | $13,294.86 | $66,474.30 | $132,948.60 | |||
| HOA Fees | $15,108.00 | $75,540.00 | $151,080.00 |