Property Info
- MLS FC317637
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 947
- Living Area (sqft) 947
- Foundation Slab
- Min Lease Slab
- HOA Fees $350.00
Interior Features
- Kitchen/Family Room Combo
- Open Floorplan
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate3.5 | Gross Yield6.2% | Annual Rent$19,200.00 | Property Taxes$4,269.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $4,269.00 | $21,345.00 | $42,690.00 | |||
| Net Cash Flow | $14,931.00 | $74,655.00 | $149,310.00 | |||
| HOA Fees | $4,200.00 | $21,000.00 | $42,000.00 |