Property Info
- MLS FC297885
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1324
- Foundation Slab
- Min Lease Slab
Interior Features
- Living Room/Dining Room Combo
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.7 | Gross Yield8.9% | Annual Rent$24,000.00 | Property Taxes$3,088.46 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $3,088.46 | $15,442.30 | $30,884.60 | |||
| Net Cash Flow | $20,911.54 | $104,557.70 | $209,115.40 |