Property Info
- MLS TB8388478
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 862
- Foundation Block, Crawlspace
- Min Lease Block, Crawlspace
Interior Features
- Ceiling Fans(s)
- Split Bedroom
Cash Flow
| Cap Rate9.6 | Gross Yield10.4% | Annual Rent$24,000.00 | Property Taxes$1,884.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $1,884.00 | $9,420.00 | $18,840.00 | |||
| Net Cash Flow | $22,116.00 | $110,580.00 | $221,160.00 |