Property Info
- MLS TB8316827
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 1104
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Other
Cash Flow
| Cap Rate7.0 | Gross Yield8.1% | Annual Rent$19,800.00 | Property Taxes$2,538.18 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,800.00 $1,650.00 / mo | $99,000.00 $1,650.00 / mo | $198,000.00 $1,650.00 / mo | |||
| Estimated Expenses | $2,538.18 | $12,690.90 | $25,381.80 | |||
| Net Cash Flow | $17,261.82 | $86,309.10 | $172,618.20 |