Property Info
- MLS FC305250
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2513
- Foundation Slab
- Min Lease -
Interior Features
- Ceiling Fans(s)
- Central Vaccum
- Crown Molding
- Eat-in Kitchen
- High Ceilings
- In Wall Pest System
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Split Bedroom
- Stone Counters
- Walk-In Closet(s)
- Wet Bar
- Window
Cash Flow
| Cap Rate5.8 | Gross Yield6.4% | Annual Rent$43,200.00 | Property Taxes$4,182.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $43,200.00 $3,600.00 / mo | $216,000.00 $3,600.00 / mo | $432,000.00 $3,600.00 / mo | |||
| Estimated Expenses | $4,182.00 | $20,910.00 | $41,820.00 | |||
| Net Cash Flow | $39,018.00 | $195,090.00 | $390,180.00 |