Property Info
- MLS TB8389819
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1726
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Ceiling Fans(s)
- Solid Wood Cabinets
- Stone Counters
Cash Flow
| Cap Rate5.6 | Gross Yield7% | Annual Rent$43,200.00 | Property Taxes$8,509.15 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $43,200.00 $3,600.00 / mo | $216,000.00 $3,600.00 / mo | $432,000.00 $3,600.00 / mo | |||
| Estimated Expenses | $8,509.15 | $42,545.75 | $85,091.50 | |||
| Net Cash Flow | $34,690.85 | $173,454.25 | $346,908.50 |