Property Info
- MLS TB8466799
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1620
- Living Area (sqft) 1620
- Foundation Crawlspace
- Min Lease -
Interior Features
- Other
Cash Flow
| Cap Rate7.6 | Gross Yield8.9% | Annual Rent$14,220.00 | Property Taxes$2,092.84 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,220.00 $1,185.00 / mo | $71,100.00 $1,185.00 / mo | $142,200.00 $1,185.00 / mo | |||
| Estimated Expenses | $2,092.84 | $10,464.20 | $20,928.40 | |||
| Net Cash Flow | $12,127.16 | $60,635.80 | $121,271.60 |