Property Info
- MLS TB8399608
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 576
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Kitchen/Family Room Combo
Cash Flow
| Cap Rate15.3 | Gross Yield16.5% | Annual Rent$13,200.00 | Property Taxes$974.29 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $13,200.00 $1,100.00 / mo | $66,000.00 $1,100.00 / mo | $132,000.00 $1,100.00 / mo | |||
| Estimated Expenses | $974.29 | $4,871.45 | $9,742.90 | |||
| Net Cash Flow | $12,225.71 | $61,128.55 | $122,257.10 |