Property Info
- MLS TB8492000
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) 1232
- Living Area (sqft) 1064
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Built-in Features
- High Ceilings
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate6.0 | Gross Yield7.4% | Annual Rent$21,000.00 | Property Taxes$3,774.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,000.00 $1,750.00 / mo | $105,000.00 $1,750.00 / mo | $210,000.00 $1,750.00 / mo | |||
| Estimated Expenses | $3,774.00 | $18,870.00 | $37,740.00 | |||
| Net Cash Flow | $17,226.00 | $86,130.00 | $172,260.00 |