Property Info
- MLS TB8411286
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 936
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Kitchen/Family Room Combo
Cash Flow
| Cap Rate10.3 | Gross Yield11.6% | Annual Rent$26,520.00 | Property Taxes$2,985.71 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,520.00 $2,210.00 / mo | $132,600.00 $2,210.00 / mo | $265,200.00 $2,210.00 / mo | |||
| Estimated Expenses | $2,985.71 | $14,928.55 | $29,857.10 | |||
| Net Cash Flow | $23,534.29 | $117,671.45 | $235,342.90 |