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 Rate9.5 | Gross Yield11% | Annual Rent$20,400.00 | Property Taxes$2,899.81 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $2,899.81 | $14,499.05 | $28,998.10 | |||
| Net Cash Flow | $17,500.19 | $87,500.95 | $175,001.90 |