Property Info
- MLS TB8355469
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 784
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Stone Counters
Cash Flow
| Cap Rate8.1 | Gross Yield8.9% | Annual Rent$15,600.00 | Property Taxes$1,552.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,600.00 $1,300.00 / mo | $78,000.00 $1,300.00 / mo | $156,000.00 $1,300.00 / mo | |||
| Estimated Expenses | $1,552.00 | $7,760.00 | $15,520.00 | |||
| Net Cash Flow | $14,048.00 | $70,240.00 | $140,480.00 |
