Property Info
- MLS FC318911
- Unit No 415
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 308
- Living Area (sqft) 308
- Foundation Brick/Mortar
- Min Lease Brick/Mortar
- HOA Fees $760.00
Interior Features
- Eat-in Kitchen
- Elevator
- Open Floorplan
Cash Flow
| Cap Rate7.3 | Gross Yield20.8% | Annual Rent$15,600.00 | Property Taxes$1,040.19 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,600.00 $1,300.00 / mo | $78,000.00 $1,300.00 / mo | $156,000.00 $1,300.00 / mo | |||
| Estimated Expenses | $1,040.19 | $5,200.95 | $10,401.90 | |||
| Net Cash Flow | $14,559.81 | $72,799.05 | $145,598.10 | |||
| HOA Fees | $9,120.00 | $45,600.00 | $91,200.00 |