Property Info
- MLS TB8482132
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1920
- Living Area (sqft) 1352
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Thermostat
Cash Flow
| Cap Rate5.7 | Gross Yield7.4% | Annual Rent$22,200.00 | Property Taxes$5,270.10 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,200.00 $1,850.00 / mo | $111,000.00 $1,850.00 / mo | $222,000.00 $1,850.00 / mo | |||
| Estimated Expenses | $5,270.10 | $26,350.50 | $52,701.00 | |||
| Net Cash Flow | $16,929.90 | $84,649.50 | $169,299.00 |