Property Info
- MLS TB8444337
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 990
- Living Area (sqft) 880
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
Cash Flow
| Cap Rate6.2 | Gross Yield7.2% | Annual Rent$16,200.00 | Property Taxes$2,185.13 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,200.00 $1,350.00 / mo | $81,000.00 $1,350.00 / mo | $162,000.00 $1,350.00 / mo | |||
| Estimated Expenses | $2,185.13 | $10,925.65 | $21,851.30 | |||
| Net Cash Flow | $14,014.87 | $70,074.35 | $140,148.70 |