Property Info
- MLS TB8493922
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1546
- Living Area (sqft) 1546
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Ceiling Fans(s)
- PrimaryBedroom Upstairs
Cash Flow
| Cap Rate4.2 | Gross Yield5.4% | Annual Rent$48,000.00 | Property Taxes$10,772.20 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $48,000.00 $4,000.00 / mo | $240,000.00 $4,000.00 / mo | $480,000.00 $4,000.00 / mo | |||
| Estimated Expenses | $10,772.20 | $53,861.00 | $107,722.00 | |||
| Net Cash Flow | $37,227.80 | $186,139.00 | $372,278.00 |