Property Info
- MLS T3550875
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 1344
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Other
Cash Flow
| Cap Rate5.1 | Gross Yield5.6% | Annual Rent$16,200.00 | Property Taxes$1,385.08 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,200.00 $1,350.00 / mo | $81,000.00 $1,350.00 / mo | $162,000.00 $1,350.00 / mo | |||
| Estimated Expenses | $1,385.08 | $6,925.40 | $13,850.80 | |||
| Net Cash Flow | $14,814.92 | $74,074.60 | $148,149.20 |