Property Info
- MLS TB8431627
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1254
- Living Area (sqft) 1078
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Stone Counters
- Window Treatments
Cash Flow
| Cap Rate7.3 | Gross Yield8.4% | Annual Rent$27,600.00 | Property Taxes$3,413.55 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,600.00 $2,300.00 / mo | $138,000.00 $2,300.00 / mo | $276,000.00 $2,300.00 / mo | |||
| Estimated Expenses | $3,413.55 | $17,067.75 | $34,135.50 | |||
| Net Cash Flow | $24,186.45 | $120,932.25 | $241,864.50 |