Property Info
- MLS TB8426351
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1301
- Living Area (sqft) 1301
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate-1.2 | Gross Yield? | Annual Rent$36.00 | Property Taxes$5,426.38 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $36.00 $3.00 / mo | $180.00 $3.00 / mo | $360.00 $3.00 / mo | |||
| Estimated Expenses | $5,426.38 | $27,131.90 | $54,263.80 | |||
| Net Cash Flow | -$5,390.38 | -$26,951.90 | -$53,903.80 |