Property Info
- MLS TB8448414
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1404
- Living Area (sqft) 1320
- Foundation Crawlspace, Slab
- Min Lease Crawlspace, Slab
Interior Features
- Ceiling Fans(s)
- Crown Molding
- High Ceilings
- Solid Wood Cabinets
- Thermostat
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate1.3 | Gross Yield2.7% | Annual Rent$12,000.00 | Property Taxes$6,208.25 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,000.00 $1,000.00 / mo | $60,000.00 $1,000.00 / mo | $120,000.00 $1,000.00 / mo | |||
| Estimated Expenses | $6,208.25 | $31,041.25 | $62,082.50 | |||
| Net Cash Flow | $5,791.75 | $28,958.75 | $57,917.50 |