Property Info
- MLS FC305132
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1736
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
- HOA Fees $43.33
Interior Features
- Open Floorplan
- Smart Home
- Thermostat
Cash Flow
| Cap Rate5.5 | Gross Yield6.8% | Annual Rent$28,800.00 | Property Taxes$4,873.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,800.00 $2,400.00 / mo | $144,000.00 $2,400.00 / mo | $288,000.00 $2,400.00 / mo | |||
| Estimated Expenses | $4,873.00 | $24,365.00 | $48,730.00 | |||
| Net Cash Flow | $23,927.00 | $119,635.00 | $239,270.00 | |||
| HOA Fees | $519.96 | $2,599.80 | $5,199.60 |