Property Info
- MLS FC317249
- Unit No C-420
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1118
- Living Area (sqft) 1118
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
- HOA Fees $714.00
Interior Features
- Eat-in Kitchen
- Elevator
- High Ceilings
- Kitchen/Family Room Combo
- Window Treatments
Cash Flow
| Cap Rate2.7 | Gross Yield9% | Annual Rent$16,200.00 | Property Taxes$2,750.90 | 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 | $2,750.90 | $13,754.50 | $27,509.00 | |||
| Net Cash Flow | $13,449.10 | $67,245.50 | $134,491.00 | |||
| HOA Fees | $8,568.00 | $42,840.00 | $85,680.00 |