Property Info
- MLS TB8416170
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 1147
- Living Area (sqft) 1147
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate4.9 | Gross Yield6.2% | Annual Rent$10,800.00 | Property Taxes$2,246.00 | 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 | $2,246.00 | $11,230.00 | $22,460.00 | |||
| Net Cash Flow | $8,554.00 | $42,770.00 | $85,540.00 |