Property Info
- MLS TB8492961
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1472
- Living Area (sqft) 1296
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Living Room/Dining Room Combo
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate6.1 | Gross Yield7.6% | Annual Rent$30,000.00 | Property Taxes$5,847.51 | 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 | $5,847.51 | $29,237.55 | $58,475.10 | |||
| Net Cash Flow | $24,152.49 | $120,762.45 | $241,524.90 |