Property Info
- MLS TB8435272
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1516
- Living Area (sqft) 1220
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Ninguno
Cash Flow
| Cap Rate6.3 | Gross Yield7.3% | Annual Rent$37,800.00 | Property Taxes$5,177.40 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $37,800.00 $3,150.00 / mo | $189,000.00 $3,150.00 / mo | $378,000.00 $3,150.00 / mo | |||
| Estimated Expenses | $5,177.40 | $25,887.00 | $51,774.00 | |||
| Net Cash Flow | $32,622.60 | $163,113.00 | $326,226.00 |