Property Info
- MLS TB8350899
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) 1571
- Living Area (sqft) 1173
- Foundation Crawlspace, Pillar/Post/Pier
- Min Lease Crawlspace, Pillar/Post/Pier
Interior Features
- High Ceilings
Cash Flow
| Cap Rate5.7 | Gross Yield6.9% | Annual Rent$16,500.00 | Property Taxes$2,779.77 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,500.00 $1,375.00 / mo | $82,500.00 $1,375.00 / mo | $165,000.00 $1,375.00 / mo | |||
| Estimated Expenses | $2,779.77 | $13,898.85 | $27,797.70 | |||
| Net Cash Flow | $13,720.23 | $68,601.15 | $137,202.30 |