Property Info
- MLS TB8402396
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1626
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Primary Bedroom Main Floor
- Solid Surface Counters
- Stone Counters
- Thermostat
Cash Flow
| Cap Rate6.5 | Gross Yield8% | Annual Rent$66,000.00 | Property Taxes$12,121.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $66,000.00 $5,500.00 / mo | $330,000.00 $5,500.00 / mo | $660,000.00 $5,500.00 / mo | |||
| Estimated Expenses | $12,121.00 | $60,605.00 | $121,210.00 | |||
| Net Cash Flow | $53,879.00 | $269,395.00 | $538,790.00 |