Property Info
- MLS TB8434066
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 10890
- Living Area (sqft) 2060
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate3.3 | Gross Yield3.8% | Annual Rent$18,000.00 | Property Taxes$2,640.00 | 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 | $2,640.00 | $13,200.00 | $26,400.00 | |||
| Net Cash Flow | $15,360.00 | $76,800.00 | $153,600.00 |