Property Info
- MLS TB8486269
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1249
- Living Area (sqft) 1249
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Thermostat
Cash Flow
| Cap Rate7.7 | Gross Yield9% | Annual Rent$18,000.00 | Property Taxes$2,691.00 | 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 | $2,691.00 | $13,455.00 | $26,910.00 | |||
| Net Cash Flow | $15,309.00 | $76,545.00 | $153,090.00 |