Property Info
- MLS FC315780
- Unit No 5N
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1050
- Living Area (sqft) 1050
- Foundation Concrete Perimeter, Slab
- Min Lease Concrete Perimeter, Slab
- HOA Fees $211.00
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Open Floorplan
- Solid Surface Counters
- Solid Wood Cabinets
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.2 | Gross Yield9.8% | Annual Rent$14,700.00 | Property Taxes$2,806.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,700.00 $1,225.00 / mo | $73,500.00 $1,225.00 / mo | $147,000.00 $1,225.00 / mo | |||
| Estimated Expenses | $2,806.00 | $14,030.00 | $28,060.00 | |||
| Net Cash Flow | $11,894.00 | $59,470.00 | $118,940.00 | |||
| HOA Fees | $2,532.00 | $12,660.00 | $25,320.00 |