Property Info
- MLS TB8393001
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) 1394
- Living Area (sqft) 1144
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Thermostat
Cash Flow
| Cap Rate11.0 | Gross Yield12.5% | Annual Rent$28,800.00 | Property Taxes$3,614.39 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,800.00 $2,400.00 / mo | $144,000.00 $2,400.00 / mo | $288,000.00 $2,400.00 / mo | |||
| Estimated Expenses | $3,614.39 | $18,071.95 | $36,143.90 | |||
| Net Cash Flow | $25,185.61 | $125,928.05 | $251,856.10 |