Property Info
- MLS TB8446280
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 1800
- Living Area (sqft) 1800
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Surface Counters
- Solid Wood Cabinets
- Split Bedroom
Cash Flow
| Cap Rate2.1 | Gross Yield3.3% | Annual Rent$15,000.00 | Property Taxes$5,428.32 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,000.00 $1,250.00 / mo | $75,000.00 $1,250.00 / mo | $150,000.00 $1,250.00 / mo | |||
| Estimated Expenses | $5,428.32 | $27,141.60 | $54,283.20 | |||
| Net Cash Flow | $9,571.68 | $47,858.40 | $95,716.80 |