Property Info
- MLS TB8413148
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1520
- Living Area (sqft) 1280
- Foundation Crawlspace, Slab
- Min Lease Crawlspace, Slab
Interior Features
- Open Floorplan
- Solid Surface Counters
- Split Bedroom
- Thermostat
Cash Flow
| Cap Rate4.6 | Gross Yield5.9% | Annual Rent$25,200.00 | Property Taxes$5,555.09 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $5,555.09 | $27,775.45 | $55,550.90 | |||
| Net Cash Flow | $19,644.91 | $98,224.55 | $196,449.10 |