Property Info
- MLS FC317335
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2821
- Living Area (sqft) 2061
- Foundation Slab
- Min Lease -
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Thermostat
Cash Flow
| Cap Rate5.3 | Gross Yield6.7% | Annual Rent$31,200.00 | Property Taxes$6,246.99 | 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 | $6,246.99 | $31,234.95 | $62,469.90 | |||
| Net Cash Flow | $24,953.01 | $124,765.05 | $249,530.10 |