Property Info
- MLS TB8476091
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) 1394
- Living Area (sqft) 1134
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Primary Bedroom Main Floor
- Thermostat
Cash Flow
| Cap Rate9.8 | Gross Yield10.6% | Annual Rent$28,200.00 | Property Taxes$2,109.40 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,200.00 $2,350.00 / mo | $141,000.00 $2,350.00 / mo | $282,000.00 $2,350.00 / mo | |||
| Estimated Expenses | $2,109.40 | $10,547.00 | $21,094.00 | |||
| Net Cash Flow | $26,090.60 | $130,453.00 | $260,906.00 |