Property Info
- MLS TB8301375
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 652
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Thermostat
Cash Flow
| Cap Rate8.3 | Gross Yield8.9% | Annual Rent$25,200.00 | Property Taxes$1,790.50 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $1,790.50 | $8,952.50 | $17,905.00 | |||
| Net Cash Flow | $23,409.50 | $117,047.50 | $234,095.00 |