Property Info
- MLS TB8385718
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 1052
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Ninguno
Cash Flow
| Cap Rate6.7 | Gross Yield8.1% | Annual Rent$21,540.00 | Property Taxes$3,881.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,540.00 $1,795.00 / mo | $107,700.00 $1,795.00 / mo | $215,400.00 $1,795.00 / mo | |||
| Estimated Expenses | $3,881.00 | $19,405.00 | $38,810.00 | |||
| Net Cash Flow | $17,659.00 | $88,295.00 | $176,590.00 |