Property Info
- MLS FC317290
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1878
- Living Area (sqft) 1846
- Foundation Slab
- Min Lease Slab
- HOA Fees $198.00
Interior Features
- PrimaryBedroom Upstairs
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.3 | Gross Yield7.6% | Annual Rent$28,200.00 | Property Taxes$6,052.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,200.00 $2,350.00 / mo | $141,000.00 $2,350.00 / mo | $282,000.00 $2,350.00 / mo | |||
| Estimated Expenses | $6,052.00 | $30,260.00 | $60,520.00 | |||
| Net Cash Flow | $22,148.00 | $110,740.00 | $221,480.00 | |||
| HOA Fees | $2,376.00 | $11,880.00 | $23,760.00 |