Property Info
- MLS FC318370
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1996
- Living Area (sqft) 1434
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.9 | Gross Yield7.3% | Annual Rent$21,600.00 | Property Taxes$4,056.14 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $4,056.14 | $20,280.70 | $40,561.40 | |||
| Net Cash Flow | $17,543.86 | $87,719.30 | $175,438.60 |