Property Info
- MLS FC307957
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1891
- Foundation Block
- Min Lease Block
- HOA Fees $95.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.5 | Gross Yield7.2% | Annual Rent$26,700.00 | Property Taxes$5,270.44 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,700.00 $2,225.00 / mo | $133,500.00 $2,225.00 / mo | $267,000.00 $2,225.00 / mo | |||
| Estimated Expenses | $5,270.44 | $26,352.20 | $52,704.40 | |||
| Net Cash Flow | $21,429.56 | $107,147.80 | $214,295.60 | |||
| HOA Fees | $1,140.00 | $5,700.00 | $11,400.00 |