Property Info
- MLS TB8366906
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1380
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Solid Surface Counters
- Solid Wood Cabinets
Cash Flow
| Cap Rate4.8 | Gross Yield6.3% | Annual Rent$34,800.00 | Property Taxes$8,623.93 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $34,800.00 $2,900.00 / mo | $174,000.00 $2,900.00 / mo | $348,000.00 $2,900.00 / mo | |||
| Estimated Expenses | $8,623.93 | $43,119.65 | $86,239.30 | |||
| Net Cash Flow | $26,176.07 | $130,880.35 | $261,760.70 |