Property Info
- MLS TB8435201
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 1042
- Living Area (sqft) 1042
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Window Treatments
Cash Flow
| Cap Rate-0.4 | Gross Yield1.1% | Annual Rent$3,600.00 | Property Taxes$4,776.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $3,600.00 $300.00 / mo | $18,000.00 $300.00 / mo | $36,000.00 $300.00 / mo | |||
| Estimated Expenses | $4,776.00 | $23,880.00 | $47,760.00 | |||
| Net Cash Flow | -$1,176.00 | -$5,880.00 | -$11,760.00 |