Property Info
- MLS FC315655
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1098
- Living Area (sqft) 1098
- Foundation Slab
- Min Lease Slab
- HOA Fees $435.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.7 | Gross Yield10.1% | Annual Rent$18,600.00 | Property Taxes$2,896.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,600.00 $1,550.00 / mo | $93,000.00 $1,550.00 / mo | $186,000.00 $1,550.00 / mo | |||
| Estimated Expenses | $2,896.00 | $14,480.00 | $28,960.00 | |||
| Net Cash Flow | $15,704.00 | $78,520.00 | $157,040.00 | |||
| HOA Fees | $5,220.00 | $26,100.00 | $52,200.00 |