Property Info
- MLS TB8453771
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1209
- Living Area (sqft) 1064
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Open Floorplan
- Window Treatments
Cash Flow
| Cap Rate6.3 | Gross Yield7.8% | Annual Rent$25,200.00 | Property Taxes$4,840.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $4,840.00 | $24,200.00 | $48,400.00 | |||
| Net Cash Flow | $20,360.00 | $101,800.00 | $203,600.00 |