Property Info
- MLS TB8498467
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) 1304
- Living Area (sqft) 1220
- Foundation Crawlspace, Stem Wall
- Min Lease Crawlspace, Stem Wall
Interior Features
- Ceiling Fans(s)
- Solid Surface Counters
- Window Treatments
Cash Flow
| Cap Rate4.4 | Gross Yield6.6% | Annual Rent$24,600.00 | Property Taxes$8,065.26 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,600.00 $2,050.00 / mo | $123,000.00 $2,050.00 / mo | $246,000.00 $2,050.00 / mo | |||
| Estimated Expenses | $8,065.26 | $40,326.30 | $80,652.60 | |||
| Net Cash Flow | $16,534.74 | $82,673.70 | $165,347.40 |