Property Info
- MLS FC318454
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 3116
- Living Area (sqft) 2351
- Foundation Slab
- Min Lease Slab
Interior Features
- Cathedral Ceiling(s)
- Coffered Ceiling(s)
- Eat-in Kitchen
- High Ceilings
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Split Bedroom
- Tray Ceiling(s)
Cash Flow
| Cap Rate3.4 | Gross Yield5.1% | Annual Rent$19,200.00 | Property Taxes$6,312.99 | 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 | $6,312.99 | $31,564.95 | $63,129.90 | |||
| Net Cash Flow | $12,887.01 | $64,435.05 | $128,870.10 |