Property Info
- MLS TB8462913
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1621
- Living Area (sqft) 1592
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
Cash Flow
| Cap Rate1.4 | Gross Yield2.7% | Annual Rent$16,800.00 | Property Taxes$7,866.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $7,866.00 | $39,330.00 | $78,660.00 | |||
| Net Cash Flow | $8,934.00 | $44,670.00 | $89,340.00 |