Property Info
- MLS TB8374452
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1607
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Open Floorplan
Cash Flow
| Cap Rate7.0 | Gross Yield8% | Annual Rent$31,800.00 | Property Taxes$3,978.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,800.00 $2,650.00 / mo | $159,000.00 $2,650.00 / mo | $318,000.00 $2,650.00 / mo | |||
| Estimated Expenses | $3,978.00 | $19,890.00 | $39,780.00 | |||
| Net Cash Flow | $27,822.00 | $139,110.00 | $278,220.00 |