Property Info
- MLS FC315430
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2676
- Living Area (sqft) 1447
- Foundation Slab
- Min Lease Slab
Interior Features
- Primary Bedroom Main Floor
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.7 | Gross Yield6.5% | Annual Rent$24,000.00 | Property Taxes$3,084.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $3,084.00 | $15,420.00 | $30,840.00 | |||
| Net Cash Flow | $20,916.00 | $104,580.00 | $209,160.00 |