Property Info
- MLS FC318465
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2786
- Living Area (sqft) 2033
- Foundation Slab
- Min Lease Slab
Interior Features
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Open Floorplan
- Tray Ceiling(s)
Cash Flow
| Cap Rate5.7 | Gross Yield6.9% | Annual Rent$27,000.00 | Property Taxes$4,935.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,000.00 $2,250.00 / mo | $135,000.00 $2,250.00 / mo | $270,000.00 $2,250.00 / mo | |||
| Estimated Expenses | $4,935.00 | $24,675.00 | $49,350.00 | |||
| Net Cash Flow | $22,065.00 | $110,325.00 | $220,650.00 |