Property Info
- MLS TB8377940
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1567
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Ceiling Fans(s)
- Primary Bedroom Main Floor
- Thermostat
Cash Flow
| Cap Rate1.5 | Gross Yield2.4% | Annual Rent$16,200.00 | Property Taxes$6,495.69 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,200.00 $1,350.00 / mo | $81,000.00 $1,350.00 / mo | $162,000.00 $1,350.00 / mo | |||
| Estimated Expenses | $6,495.69 | $32,478.45 | $64,956.90 | |||
| Net Cash Flow | $9,704.31 | $48,521.55 | $97,043.10 |