Property Info
- MLS TB8459486
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1400
- Living Area (sqft) 1222
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Primary Bedroom Main Floor
- Window Treatments
Cash Flow
| Cap Rate5.4 | Gross Yield6% | Annual Rent$27,600.00 | Property Taxes$2,984.51 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,600.00 $2,300.00 / mo | $138,000.00 $2,300.00 / mo | $276,000.00 $2,300.00 / mo | |||
| Estimated Expenses | $2,984.51 | $14,922.55 | $29,845.10 | |||
| Net Cash Flow | $24,615.49 | $123,077.45 | $246,154.90 |