Property Info
- MLS FC314621
- Unit No -
- Bedrooms 5
- Bathrooms 3
- Area (sqft) 2942
- Living Area (sqft) 2306
- Foundation Block
- Min Lease Block
Interior Features
- Primary Bedroom Main Floor
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.1 | Gross Yield7.3% | Annual Rent$38,400.00 | Property Taxes$6,234.81 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $38,400.00 $3,200.00 / mo | $192,000.00 $3,200.00 / mo | $384,000.00 $3,200.00 / mo | |||
| Estimated Expenses | $6,234.81 | $31,174.05 | $62,348.10 | |||
| Net Cash Flow | $32,165.19 | $160,825.95 | $321,651.90 |