Property Info
- MLS TB8361565
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1398
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Other
Cash Flow
| Cap Rate4.6 | Gross Yield5.9% | Annual Rent$33,600.00 | Property Taxes$7,739.38 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $33,600.00 $2,800.00 / mo | $168,000.00 $2,800.00 / mo | $336,000.00 $2,800.00 / mo | |||
| Estimated Expenses | $7,739.38 | $38,696.90 | $77,393.80 | |||
| Net Cash Flow | $25,860.62 | $129,303.10 | $258,606.20 |