Property Info
- MLS TB8433827
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1434
- Living Area (sqft) 1150
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate6.2 | Gross Yield7.5% | Annual Rent$31,800.00 | Property Taxes$5,621.54 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,800.00 $2,650.00 / mo | $159,000.00 $2,650.00 / mo | $318,000.00 $2,650.00 / mo | |||
| Estimated Expenses | $5,621.54 | $28,107.70 | $56,215.40 | |||
| Net Cash Flow | $26,178.46 | $130,892.30 | $261,784.60 |