Property Info
- MLS TB8410161
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 1170
- Foundation Block, Crawlspace, Pillar/Post/P
- Min Lease Block, Crawlspace, Pillar/Post/P
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Thermostat
Cash Flow
| Cap Rate3.9 | Gross Yield5.4% | Annual Rent$22,800.00 | Property Taxes$6,113.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,800.00 $1,900.00 / mo | $114,000.00 $1,900.00 / mo | $228,000.00 $1,900.00 / mo | |||
| Estimated Expenses | $6,113.00 | $30,565.00 | $61,130.00 | |||
| Net Cash Flow | $16,687.00 | $83,435.00 | $166,870.00 |