Property Info
- MLS TB8354121
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1382
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Split Bedroom
Cash Flow
| Cap Rate6.0 | Gross Yield7% | Annual Rent$22,800.00 | Property Taxes$3,160.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $3,160.00 | $15,800.00 | $31,600.00 | |||
| Net Cash Flow | $19,640.00 | $98,200.00 | $196,400.00 |