Property Info
- MLS T3540120
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 844
- Foundation Crawlspace, Pillar/Post/Pier
- Min Lease Crawlspace, Pillar/Post/Pier
Interior Features
- Other
Cash Flow
| Cap Rate6.7 | Gross Yield7.5% | Annual Rent$13,800.00 | Property Taxes$1,383.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $13,800.00 $1,150.00 / mo | $69,000.00 $1,150.00 / mo | $138,000.00 $1,150.00 / mo | |||
| Estimated Expenses | $1,383.00 | $6,915.00 | $13,830.00 | |||
| Net Cash Flow | $12,417.00 | $62,085.00 | $124,170.00 |