Property Info
- MLS TB8303185
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1228
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Wood Cabinets
Cash Flow
| Cap Rate5.1 | Gross Yield6.4% | Annual Rent$48,000.00 | Property Taxes$9,783.50 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $48,000.00 $4,000.00 / mo | $240,000.00 $4,000.00 / mo | $480,000.00 $4,000.00 / mo | |||
| Estimated Expenses | $9,783.50 | $48,917.50 | $97,835.00 | |||
| Net Cash Flow | $38,216.50 | $191,082.50 | $382,165.00 |