Property Info
- MLS TB8307983
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 1008
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Living Room/Dining Room Combo
- Other
- Thermostat
Cash Flow
| Cap Rate6.9 | Gross Yield7.9% | Annual Rent$21,600.00 | Property Taxes$2,722.57 | 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 | $2,722.57 | $13,612.85 | $27,225.70 | |||
| Net Cash Flow | $18,877.43 | $94,387.15 | $188,774.30 |