Property Info
- MLS TB8498420
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1052
- Living Area (sqft) 1052
- Foundation Block, Crawlspace
- Min Lease Block, Crawlspace
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Wood Cabinets
- Stone Counters
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate2.5 | Gross Yield2.9% | Annual Rent$11,400.00 | Property Taxes$1,231.69 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $11,400.00 $950.00 / mo | $57,000.00 $950.00 / mo | $114,000.00 $950.00 / mo | |||
| Estimated Expenses | $1,231.69 | $6,158.45 | $12,316.90 | |||
| Net Cash Flow | $10,168.31 | $50,841.55 | $101,683.10 |