Property Info
- MLS TB8301678
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 928
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate5.9 | Gross Yield7% | Annual Rent$21,000.00 | Property Taxes$3,225.21 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,000.00 $1,750.00 / mo | $105,000.00 $1,750.00 / mo | $210,000.00 $1,750.00 / mo | |||
| Estimated Expenses | $3,225.21 | $16,126.05 | $32,252.10 | |||
| Net Cash Flow | $17,774.79 | $88,873.95 | $177,747.90 |