Property Info
- MLS TB8486059
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1410
- Living Area (sqft) 1350
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Solid Wood Cabinets
- Stone Counters
- Thermostat
Cash Flow
| Cap Rate6.0 | Gross Yield7% | Annual Rent$30,000.00 | Property Taxes$4,094.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $4,094.00 | $20,470.00 | $40,940.00 | |||
| Net Cash Flow | $25,906.00 | $129,530.00 | $259,060.00 |