Property Info
- MLS FC311446
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2124
- Living Area (sqft) 1500
- Foundation Slab
- Min Lease -
Interior Features
- Other
- Vaulted Ceiling(s)
Cash Flow
| Cap Rate7.3 | Gross Yield8.9% | Annual Rent$22,200.00 | Property Taxes$3,931.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,200.00 $1,850.00 / mo | $111,000.00 $1,850.00 / mo | $222,000.00 $1,850.00 / mo | |||
| Estimated Expenses | $3,931.00 | $19,655.00 | $39,310.00 | |||
| Net Cash Flow | $18,269.00 | $91,345.00 | $182,690.00 |