Property Info
- MLS TB8415012
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1576
- Living Area (sqft) 1176
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Ceiling Fans(s)
- Open Floorplan
Cash Flow
| Cap Rate4.9 | Gross Yield6.7% | Annual Rent$25,140.00 | Property Taxes$6,757.32 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,140.00 $2,095.00 / mo | $125,700.00 $2,095.00 / mo | $251,400.00 $2,095.00 / mo | |||
| Estimated Expenses | $6,757.32 | $33,786.60 | $67,573.20 | |||
| Net Cash Flow | $18,382.68 | $91,913.40 | $183,826.80 |