Property Info
- MLS FC316250
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1629
- Living Area (sqft) 1380
- Foundation Slab
- Min Lease Slab
- HOA Fees $85.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Surface Counters
- Solid Wood Cabinets
Cash Flow
| Cap Rate5.1 | Gross Yield6.5% | Annual Rent$22,200.00 | Property Taxes$3,969.82 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,200.00 $1,850.00 / mo | $111,000.00 $1,850.00 / mo | $222,000.00 $1,850.00 / mo | |||
| Estimated Expenses | $3,969.82 | $19,849.10 | $39,698.20 | |||
| Net Cash Flow | $18,230.18 | $91,150.90 | $182,301.80 | |||
| HOA Fees | $1,020.00 | $5,100.00 | $10,200.00 |