Property Info
- MLS T3482003
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 672
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate3.7 | Gross Yield4.4% | Annual Rent$4,800.00 | Property Taxes$746.27 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $4,800.00 $400.00 / mo | $24,000.00 $400.00 / mo | $48,000.00 $400.00 / mo | |||
| Estimated Expenses | $746.27 | $3,731.35 | $7,462.70 | |||
| Net Cash Flow | $4,053.73 | $20,268.65 | $40,537.30 |