Property Info
- MLS TB8474540
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 1108
- Living Area (sqft) 660
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
Cash Flow
| Cap Rate5.0 | Gross Yield6% | Annual Rent$18,000.00 | Property Taxes$2,907.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $2,907.00 | $14,535.00 | $29,070.00 | |||
| Net Cash Flow | $15,093.00 | $75,465.00 | $150,930.00 |