Property Info
- MLS TB8448094
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 672
- Living Area (sqft) 672
- Foundation Crawlspace, Pillar/Post/Pier
- Min Lease Crawlspace, Pillar/Post/Pier
Interior Features
- Ceiling Fans(s)
- Primary Bedroom Main Floor
- Stone Counters
Cash Flow
| Cap Rate47.0 | Gross Yield52.6% | Annual Rent$13,140.00 | Property Taxes$1,387.03 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $13,140.00 $1,095.00 / mo | $65,700.00 $1,095.00 / mo | $131,400.00 $1,095.00 / mo | |||
| Estimated Expenses | $1,387.03 | $6,935.15 | $13,870.30 | |||
| Net Cash Flow | $11,752.97 | $58,764.85 | $117,529.70 |