Property Info
- MLS FC319894
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1830
- Living Area (sqft) 1627
- Foundation Slab
- Min Lease Slab
- HOA Fees $121.00
Interior Features
- Ceiling Fans(s)
- Open Floorplan
Cash Flow
| Cap Rate5.9 | Gross Yield7.8% | Annual Rent$31,200.00 | Property Taxes$6,091.52 | 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 | $6,091.52 | $30,457.60 | $60,915.20 | |||
| Net Cash Flow | $25,108.48 | $125,542.40 | $251,084.80 | |||
| HOA Fees | $1,452.00 | $7,260.00 | $14,520.00 |