Property Info
- MLS TB8375280
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1058
- Foundation Crawlspace, Slab
- Min Lease Crawlspace, Slab
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate3.8 | Gross Yield5.5% | Annual Rent$13,440.00 | Property Taxes$4,055.51 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $13,440.00 $1,120.00 / mo | $67,200.00 $1,120.00 / mo | $134,400.00 $1,120.00 / mo | |||
| Estimated Expenses | $4,055.51 | $20,277.55 | $40,555.10 | |||
| Net Cash Flow | $9,384.49 | $46,922.45 | $93,844.90 |