Property Info
- MLS FC314560
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 3172
- Living Area (sqft) 2142
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.1 | Gross Yield8.4% | Annual Rent$33,600.00 | Property Taxes$5,158.20 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $33,600.00 $2,800.00 / mo | $168,000.00 $2,800.00 / mo | $336,000.00 $2,800.00 / mo | |||
| Estimated Expenses | $5,158.20 | $25,791.00 | $51,582.00 | |||
| Net Cash Flow | $28,441.80 | $142,209.00 | $284,418.00 |