Property Info
- MLS TB8493803
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) 1312
- Living Area (sqft) 1088
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate8.9 | Gross Yield10% | Annual Rent$26,400.00 | Property Taxes$2,835.91 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $2,835.91 | $14,179.55 | $28,359.10 | |||
| Net Cash Flow | $23,564.09 | $117,820.45 | $235,640.90 |