Property Info
- MLS TB8498054
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 1136
- Living Area (sqft) 890
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Stone Counters
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate3.5 | Gross Yield4.4% | Annual Rent$35,280.00 | Property Taxes$7,084.92 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $35,280.00 $2,940.00 / mo | $176,400.00 $2,940.00 / mo | $352,800.00 $2,940.00 / mo | |||
| Estimated Expenses | $7,084.92 | $35,424.60 | $70,849.20 | |||
| Net Cash Flow | $28,195.08 | $140,975.40 | $281,950.80 |