Property Info
- MLS TB8414888
- Unit No -
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 672
- Living Area (sqft) 432
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Kitchen/Family Room Combo
Cash Flow
| Cap Rate5.4 | Gross Yield6.9% | Annual Rent$4,800.00 | Property Taxes$1,011.17 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $4,800.00 $400.00 / mo | $24,000.00 $400.00 / mo | $48,000.00 $400.00 / mo | |||
| Estimated Expenses | $1,011.17 | $5,055.85 | $10,111.70 | |||
| Net Cash Flow | $3,788.83 | $18,944.15 | $37,888.30 |