Property Info
- MLS FC315640
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 2890
- Living Area (sqft) 2145
- Foundation Slab
- Min Lease Slab
- HOA Fees $20.75
Interior Features
- High Ceilings
- Split Bedroom
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.7 | Gross Yield7.3% | Annual Rent$31,200.00 | Property Taxes$2,302.10 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,200.00 $2,600.00 / mo | $156,000.00 $2,600.00 / mo | $312,000.00 $2,600.00 / mo | |||
| Estimated Expenses | $2,302.10 | $11,510.50 | $23,021.00 | |||
| Net Cash Flow | $28,897.90 | $144,489.50 | $288,979.00 | |||
| HOA Fees | $249.00 | $1,245.00 | $2,490.00 |