Property Info
- MLS FC313942
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 1482
- Living Area (sqft) 811
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Solid Surface Counters
Cash Flow
| Cap Rate6.0 | Gross Yield7.5% | Annual Rent$21,600.00 | Property Taxes$4,401.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $4,401.00 | $22,005.00 | $44,010.00 | |||
| Net Cash Flow | $17,199.00 | $85,995.00 | $171,990.00 |