Property Info
- MLS TB8316853
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1048
- Foundation Concrete Perimeter, Crawlspace
- Min Lease Concrete Perimeter, Crawlspace
Interior Features
- Thermostat
Cash Flow
| Cap Rate10.5 | Gross Yield11.3% | Annual Rent$30,000.00 | Property Taxes$2,156.71 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $2,156.71 | $10,783.55 | $21,567.10 | |||
| Net Cash Flow | $27,843.29 | $139,216.45 | $278,432.90 |