Property Info
- MLS T3532602
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 700
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Attic Fan
Cash Flow
| Cap Rate9.5 | Gross Yield10.4% | Annual Rent$21,840.00 | Property Taxes$1,787.93 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,840.00 $1,820.00 / mo | $109,200.00 $1,820.00 / mo | $218,400.00 $1,820.00 / mo | |||
| Estimated Expenses | $1,787.93 | $8,939.65 | $17,879.30 | |||
| Net Cash Flow | $20,052.07 | $100,260.35 | $200,520.70 |