Property Info
- MLS TB8409012
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 718
- Living Area (sqft) 670
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Ceiling Fans(s)
- Solid Surface Counters
Cash Flow
| Cap Rate5.9 | Gross Yield7.3% | Annual Rent$17,400.00 | Property Taxes$3,205.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,400.00 $1,450.00 / mo | $87,000.00 $1,450.00 / mo | $174,000.00 $1,450.00 / mo | |||
| Estimated Expenses | $3,205.00 | $16,025.00 | $32,050.00 | |||
| Net Cash Flow | $14,195.00 | $70,975.00 | $141,950.00 |