Property Info
- MLS FC318045
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 3337
- Living Area (sqft) 2673
- Foundation Slab
- Min Lease Slab
Interior Features
- Primary Bedroom Main Floor
- Split Bedroom
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.1 | Gross Yield6.3% | Annual Rent$31,200.00 | Property Taxes$5,963.18 | 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 | $5,963.18 | $29,815.90 | $59,631.80 | |||
| Net Cash Flow | $25,236.82 | $126,184.10 | $252,368.20 |