Property Info
- MLS TB8332124
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 752
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Other
Cash Flow
Cap Rate7.4 | Gross Yield8.5% | Annual Rent$19,500.00 | Property Taxes$2,390.00 | Operating Expenses0 |
Year 1 | Year 5 | Year 10 | ||||
Expected Rent | $19,500.00 $1,625.00 / mo | $97,500.00 $1,625.00 / mo | $195,000.00 $1,625.00 / mo | |||
Estimated Expenses | $2,390.00 | $11,950.00 | $23,900.00 | |||
Net Cash Flow | $17,110.00 | $85,550.00 | $171,100.00 |