Property Info
- MLS TB8392225
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 1456
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Eat-in Kitchen
Cash Flow
| Cap Rate3.1 | Gross Yield3.9% | Annual Rent$10,800.00 | Property Taxes$2,180.80 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $10,800.00 $900.00 / mo | $54,000.00 $900.00 / mo | $108,000.00 $900.00 / mo | |||
| Estimated Expenses | $2,180.80 | $10,904.00 | $21,808.00 | |||
| Net Cash Flow | $8,619.20 | $43,096.00 | $86,192.00 |