Property Info
- MLS TB8400664
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 933
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Other
Cash Flow
| Cap Rate8.7 | Gross Yield10% | Annual Rent$12,000.00 | Property Taxes$1,590.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,000.00 $1,000.00 / mo | $60,000.00 $1,000.00 / mo | $120,000.00 $1,000.00 / mo | |||
| Estimated Expenses | $1,590.00 | $7,950.00 | $15,900.00 | |||
| Net Cash Flow | $10,410.00 | $52,050.00 | $104,100.00 |