Property Info
- MLS T3548195
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 798
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Kitchen/Family Room Combo
- Open Floorplan
Cash Flow
| Cap Rate6.4 | Gross Yield7.2% | Annual Rent$21,600.00 | Property Taxes$2,536.70 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $2,536.70 | $12,683.50 | $25,367.00 | |||
| Net Cash Flow | $19,063.30 | $95,316.50 | $190,633.00 |