Property Info
- MLS TB8512655
- Unit No -
- Bedrooms 2
- Bathrooms 3
- Area (sqft) 1296
- Living Area (sqft) 1296
- Foundation Crawlspace, Slab
- Min Lease Crawlspace, Slab
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate10.3 | Gross Yield12.2% | Annual Rent$45,600.00 | Property Taxes$7,106.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $45,600.00 $3,800.00 / mo | $228,000.00 $3,800.00 / mo | $456,000.00 $3,800.00 / mo | |||
| Estimated Expenses | $7,106.00 | $35,530.00 | $71,060.00 | |||
| Net Cash Flow | $38,494.00 | $192,470.00 | $384,940.00 |