Property Info
- MLS TB8506077
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 1375
- Living Area (sqft) 1322
- Foundation Crawlspace, Other
- Min Lease Crawlspace, Other
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Thermostat
Cash Flow
| Cap Rate8.7 | Gross Yield9.9% | Annual Rent$44,400.00 | Property Taxes$5,269.95 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $44,400.00 $3,700.00 / mo | $222,000.00 $3,700.00 / mo | $444,000.00 $3,700.00 / mo | |||
| Estimated Expenses | $5,269.95 | $26,349.75 | $52,699.50 | |||
| Net Cash Flow | $39,130.05 | $195,650.25 | $391,300.50 |