Property Info
- MLS TB8499921
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 3280
- Living Area (sqft) 2112
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Built-in Features
- Crown Molding
- Living Room/Dining Room Combo
- Solid Wood Cabinets
- Walk-In Closet(s)
Cash Flow
| Cap Rate0.0 | Gross Yield1.3% | Annual Rent$20,400.00 | Property Taxes$19,606.10 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $19,606.10 | $98,030.50 | $196,061.00 | |||
| Net Cash Flow | $793.90 | $3,969.50 | $7,939.00 |