Property Info
- MLS TB8395501
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1399
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
Cash Flow
| Cap Rate3.0 | Gross Yield3.4% | Annual Rent$20,400.00 | Property Taxes$2,514.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $2,514.00 | $12,570.00 | $25,140.00 | |||
| Net Cash Flow | $17,886.00 | $89,430.00 | $178,860.00 |