Property Info
- MLS TB8327038
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1610
- Foundation Crawlspace
- Min Lease -
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Solid Surface Counters
- Thermostat
Cash Flow
| Cap Rate2.8 | Gross Yield3.2% | Annual Rent$19,800.00 | Property Taxes$2,269.67 | 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 | $2,269.67 | $11,348.35 | $22,696.70 | |||
| Net Cash Flow | $17,530.33 | $87,651.65 | $175,303.30 |