Property Info
- MLS TB8424763
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 814
- Living Area (sqft) 814
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate9.8 | Gross Yield10.5% | Annual Rent$33,600.00 | Property Taxes$2,283.40 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $33,600.00 $2,800.00 / mo | $168,000.00 $2,800.00 / mo | $336,000.00 $2,800.00 / mo | |||
| Estimated Expenses | $2,283.40 | $11,417.00 | $22,834.00 | |||
| Net Cash Flow | $31,316.60 | $156,583.00 | $313,166.00 |