Property Info
- MLS FC318586
- Unit No -
- Bedrooms 5
- Bathrooms 3
- Area (sqft) 3650
- Living Area (sqft) 2957
- Foundation Slab
- Min Lease Slab
Interior Features
- High Ceilings
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Thermostat
- Tray Ceiling(s)
- Vaulted Ceiling(s)
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate7.9 | Gross Yield9.6% | Annual Rent$36,000.00 | Property Taxes$6,444.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $36,000.00 $3,000.00 / mo | $180,000.00 $3,000.00 / mo | $360,000.00 $3,000.00 / mo | |||
| Estimated Expenses | $6,444.00 | $32,220.00 | $64,440.00 | |||
| Net Cash Flow | $29,556.00 | $147,780.00 | $295,560.00 |