Property Info
- MLS TB8367284
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 762
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Other
Cash Flow
| Cap Rate3.7 | Gross Yield4.4% | Annual Rent$14,400.00 | Property Taxes$2,421.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,400.00 $1,200.00 / mo | $72,000.00 $1,200.00 / mo | $144,000.00 $1,200.00 / mo | |||
| Estimated Expenses | $2,421.00 | $12,105.00 | $24,210.00 | |||
| Net Cash Flow | $11,979.00 | $59,895.00 | $119,790.00 |