Property Info
- MLS TB8454677
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2272
- Living Area (sqft) 1344
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Eat-in Kitchen
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.9 | Gross Yield7.7% | Annual Rent$19,200.00 | Property Taxes$2,033.16 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $2,033.16 | $10,165.80 | $20,331.60 | |||
| Net Cash Flow | $17,166.84 | $85,834.20 | $171,668.40 |