Property Info
- MLS TB8373212
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 820
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate7.1 | Gross Yield8.3% | Annual Rent$32,400.00 | Property Taxes$4,556.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $32,400.00 $2,700.00 / mo | $162,000.00 $2,700.00 / mo | $324,000.00 $2,700.00 / mo | |||
| Estimated Expenses | $4,556.00 | $22,780.00 | $45,560.00 | |||
| Net Cash Flow | $27,844.00 | $139,220.00 | $278,440.00 |