Property Info
- MLS TB8342420
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1536
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Other
Cash Flow
| Cap Rate7.1 | Gross Yield8.1% | Annual Rent$19,200.00 | Property Taxes$2,234.57 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $2,234.57 | $11,172.85 | $22,345.70 | |||
| Net Cash Flow | $16,965.43 | $84,827.15 | $169,654.30 |