Property Info
- MLS TB8384484
- Unit No -
- Bedrooms 4
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 1308
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Other
Cash Flow
| Cap Rate7.8 | Gross Yield8.5% | Annual Rent$22,800.00 | Property Taxes$1,732.17 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $1,732.17 | $8,660.85 | $17,321.70 | |||
| Net Cash Flow | $21,067.83 | $105,339.15 | $210,678.30 |