Property Info
- MLS TB8461181
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) 1390
- Living Area (sqft) 1114
- Foundation Concrete Perimeter, Crawlspace
- Min Lease Concrete Perimeter, Crawlspace
Interior Features
- Open Floorplan
- Solid Surface Counters
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate13.2 | Gross Yield14.3% | Annual Rent$32,100.00 | Property Taxes$2,432.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $32,100.00 $2,675.00 / mo | $160,500.00 $2,675.00 / mo | $321,000.00 $2,675.00 / mo | |||
| Estimated Expenses | $2,432.00 | $12,160.00 | $24,320.00 | |||
| Net Cash Flow | $29,668.00 | $148,340.00 | $296,680.00 |