Property Info
- MLS TB8332113
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 906
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Other
Cash Flow
| Cap Rate6.4 | Gross Yield7.7% | Annual Rent$22,740.00 | Property Taxes$3,973.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,740.00 $1,895.00 / mo | $113,700.00 $1,895.00 / mo | $227,400.00 $1,895.00 / mo | |||
| Estimated Expenses | $3,973.00 | $19,865.00 | $39,730.00 | |||
| Net Cash Flow | $18,767.00 | $93,835.00 | $187,670.00 |