Property Info
- MLS TB8414883
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 720
- Living Area (sqft) 720
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Kitchen/Family Room Combo
Cash Flow
| Cap Rate12.9 | Gross Yield14.4% | Annual Rent$10,800.00 | Property Taxes$1,134.93 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $10,800.00 $900.00 / mo | $54,000.00 $900.00 / mo | $108,000.00 $900.00 / mo | |||
| Estimated Expenses | $1,134.93 | $5,674.65 | $11,349.30 | |||
| Net Cash Flow | $9,665.07 | $48,325.35 | $96,650.70 |