Property Info
- MLS TB8327853
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 1398
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate4.0 | Gross Yield4.9% | Annual Rent$28,200.00 | Property Taxes$5,380.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,200.00 $2,350.00 / mo | $141,000.00 $2,350.00 / mo | $282,000.00 $2,350.00 / mo | |||
| Estimated Expenses | $5,380.00 | $26,900.00 | $53,800.00 | |||
| Net Cash Flow | $22,820.00 | $114,100.00 | $228,200.00 |