Property Info
- MLS TB8379559
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 1152
- Foundation Crawlspace, Pillar/Post/Pier
- Min Lease Crawlspace, Pillar/Post/Pier
Interior Features
- L Dining
- Open Floorplan
- Other
Cash Flow
| Cap Rate12.2 | Gross Yield13.4% | Annual Rent$16,800.00 | Property Taxes$1,555.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $1,555.00 | $7,775.00 | $15,550.00 | |||
| Net Cash Flow | $15,245.00 | $76,225.00 | $152,450.00 |