Property Info
- MLS TB8459400
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) 1399
- Living Area (sqft) 1150
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Split Bedroom
Cash Flow
| Cap Rate11.2 | Gross Yield12.6% | Annual Rent$25,200.00 | Property Taxes$2,899.81 | 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 | $2,899.81 | $14,499.05 | $28,998.10 | |||
| Net Cash Flow | $22,300.19 | $111,500.95 | $223,001.90 |