Property Info
- MLS TB8498265
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) 1400
- Living Area (sqft) 1075
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Stone Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate4.2 | Gross Yield5.2% | Annual Rent$42,000.00 | Property Taxes$7,698.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $42,000.00 $3,500.00 / mo | $210,000.00 $3,500.00 / mo | $420,000.00 $3,500.00 / mo | |||
| Estimated Expenses | $7,698.00 | $38,490.00 | $76,980.00 | |||
| Net Cash Flow | $34,302.00 | $171,510.00 | $343,020.00 |