Property Info
- MLS TB8431002
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) 1600
- Living Area (sqft) 1083
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Living Room/Dining Room Combo
- Stone Counters
- Thermostat
Cash Flow
| Cap Rate6.3 | Gross Yield7.9% | Annual Rent$30,000.00 | Property Taxes$6,050.98 | 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 | $6,050.98 | $30,254.90 | $60,509.80 | |||
| Net Cash Flow | $23,949.02 | $119,745.10 | $239,490.20 |