Property Info
- MLS T3484188
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1040
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Ceiling Fans(s)
- Solid Wood Cabinets
- Thermostat
Cash Flow
| Cap Rate8.2 | Gross Yield9.8% | Annual Rent$28,380.00 | Property Taxes$4,569.90 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,380.00 $2,365.00 / mo | $141,900.00 $2,365.00 / mo | $283,800.00 $2,365.00 / mo | |||
| Estimated Expenses | $4,569.90 | $22,849.50 | $45,699.00 | |||
| Net Cash Flow | $23,810.10 | $119,050.50 | $238,101.00 |