Property Info
- MLS TB8423494
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 1222
- Living Area (sqft) 952
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate6.8 | Gross Yield8.5% | Annual Rent$30,000.00 | Property Taxes$5,952.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $5,952.00 | $29,760.00 | $59,520.00 | |||
| Net Cash Flow | $24,048.00 | $120,240.00 | $240,480.00 |