Property Info
- MLS FC304104
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1612
- Foundation Block
- Min Lease Block
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Open Floorplan
- Primary Bedroom Main Floor
- Tray Ceiling(s)
Cash Flow
| Cap Rate11.3 | Gross Yield12% | Annual Rent$21,600.00 | Property Taxes$1,352.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $1,352.00 | $6,760.00 | $13,520.00 | |||
| Net Cash Flow | $20,248.00 | $101,240.00 | $202,480.00 |