Property Info
- MLS FC319471
- Unit No 921
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1065
- Living Area (sqft) 1065
- Foundation Slab
- Min Lease Slab
- HOA Fees $800.00
Interior Features
- Ceiling Fans(s)
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Solid Wood Cabinets
- Walk-In Closet(s)
Cash Flow
| Cap Rate2.1 | Gross Yield6.7% | Annual Rent$19,200.00 | Property Taxes$3,608.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $3,608.00 | $18,040.00 | $36,080.00 | |||
| Net Cash Flow | $15,592.00 | $77,960.00 | $155,920.00 | |||
| HOA Fees | $9,600.00 | $48,000.00 | $96,000.00 |