Property Info
- MLS TB8514658
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) 1338
- Living Area (sqft) 1036
- Foundation Crawlspace, Pillar/Post/Pier
- Min Lease Crawlspace, Pillar/Post/Pier
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Solid Wood Cabinets
- Stone Counters
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate8.6 | Gross Yield9.5% | Annual Rent$21,000.00 | Property Taxes$1,984.55 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,000.00 $1,750.00 / mo | $105,000.00 $1,750.00 / mo | $210,000.00 $1,750.00 / mo | |||
| Estimated Expenses | $1,984.55 | $9,922.75 | $19,845.50 | |||
| Net Cash Flow | $19,015.45 | $95,077.25 | $190,154.50 |