Property Info
- MLS FC313751
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 2579
- Living Area (sqft) 1859
- Foundation Slab
- Min Lease Slab
- HOA Fees $88.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Split Bedroom
- Thermostat
- Tray Ceiling(s)
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.9 | Gross Yield7.6% | Annual Rent$30,000.00 | Property Taxes$5,704.60 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $5,704.60 | $28,523.00 | $57,046.00 | |||
| Net Cash Flow | $24,295.40 | $121,477.00 | $242,954.00 | |||
| HOA Fees | $1,056.00 | $5,280.00 | $10,560.00 |