Property Info
- MLS FC315835
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2524
- Living Area (sqft) 1840
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Open Floorplan
- Primary Bedroom Main Floor
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.1 | Gross Yield7.6% | Annual Rent$22,800.00 | Property Taxes$4,579.49 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $4,579.49 | $22,897.45 | $45,794.90 | |||
| Net Cash Flow | $18,220.51 | $91,102.55 | $182,205.10 |