Property Info
- MLS TB8442331
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1504
- Living Area (sqft) 784
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate13.9 | Gross Yield15.2% | Annual Rent$14,340.00 | Property Taxes$1,245.40 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,340.00 $1,195.00 / mo | $71,700.00 $1,195.00 / mo | $143,400.00 $1,195.00 / mo | |||
| Estimated Expenses | $1,245.40 | $6,227.00 | $12,454.00 | |||
| Net Cash Flow | $13,094.60 | $65,473.00 | $130,946.00 |