Property Info
- MLS TB8497491
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 988
- Living Area (sqft) 928
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Built-in Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Stone Counters
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate3.1 | Gross Yield3.9% | Annual Rent$31,800.00 | Property Taxes$7,047.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,800.00 $2,650.00 / mo | $159,000.00 $2,650.00 / mo | $318,000.00 $2,650.00 / mo | |||
| Estimated Expenses | $7,047.00 | $35,235.00 | $70,470.00 | |||
| Net Cash Flow | $24,753.00 | $123,765.00 | $247,530.00 |