Property Info
- MLS FC318018
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1920
- Living Area (sqft) 1920
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- High Ceilings
- L Dining
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.2 | Gross Yield8.4% | Annual Rent$25,200.00 | Property Taxes$3,629.13 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $3,629.13 | $18,145.65 | $36,291.30 | |||
| Net Cash Flow | $21,570.87 | $107,854.35 | $215,708.70 |