Property Info
- MLS FC316970
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 2280
- Living Area (sqft) 2280
- Foundation Block, Crawlspace
- Min Lease Block, Crawlspace
Interior Features
- Ceiling Fans(s)
- Primary Bedroom Main Floor
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.4 | Gross Yield6.3% | Annual Rent$30,000.00 | Property Taxes$4,180.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $4,180.00 | $20,900.00 | $41,800.00 | |||
| Net Cash Flow | $25,820.00 | $129,100.00 | $258,200.00 |