Property Info
- MLS TB8327524
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1120
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate2.7 | Gross Yield4.4% | Annual Rent$22,200.00 | Property Taxes$8,539.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,200.00 $1,850.00 / mo | $111,000.00 $1,850.00 / mo | $222,000.00 $1,850.00 / mo | |||
| Estimated Expenses | $8,539.00 | $42,695.00 | $85,390.00 | |||
| Net Cash Flow | $13,661.00 | $68,305.00 | $136,610.00 |