Property Info
- MLS TB8390545
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1270
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Open Floorplan
- Other
- Solid Surface Counters
- Solid Wood Cabinets
Cash Flow
| Cap Rate2.4 | Gross Yield3.8% | Annual Rent$14,400.00 | Property Taxes$5,399.25 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,400.00 $1,200.00 / mo | $72,000.00 $1,200.00 / mo | $144,000.00 $1,200.00 / mo | |||
| Estimated Expenses | $5,399.25 | $26,996.25 | $53,992.50 | |||
| Net Cash Flow | $9,000.75 | $45,003.75 | $90,007.50 |