Property Info
- MLS TB8470912
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) 750
- Living Area (sqft) 704
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Thermostat
Cash Flow
| Cap Rate9.6 | Gross Yield11% | Annual Rent$23,100.00 | Property Taxes$2,885.74 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,100.00 $1,925.00 / mo | $115,500.00 $1,925.00 / mo | $231,000.00 $1,925.00 / mo | |||
| Estimated Expenses | $2,885.74 | $14,428.70 | $28,857.40 | |||
| Net Cash Flow | $20,214.26 | $101,071.30 | $202,142.60 |