Property Info
- MLS TB8393195
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1152
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Cathedral Ceiling(s)
Cash Flow
| Cap Rate9.1 | Gross Yield9.9% | Annual Rent$16,800.00 | Property Taxes$1,437.87 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $1,437.87 | $7,189.35 | $14,378.70 | |||
| Net Cash Flow | $15,362.13 | $76,810.65 | $153,621.30 |