Property Info
- MLS TB8425327
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 895
- Living Area (sqft) 895
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate8.0 | Gross Yield9% | Annual Rent$18,000.00 | Property Taxes$2,034.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $2,034.00 | $10,170.00 | $20,340.00 | |||
| Net Cash Flow | $15,966.00 | $79,830.00 | $159,660.00 |