Property Info
- MLS TB8514679
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 1068
- Living Area (sqft) 972
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Ceiling Fans(s)
- Thermostat
Cash Flow
| Cap Rate7.6 | Gross Yield8.9% | Annual Rent$17,400.00 | Property Taxes$2,617.59 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,400.00 $1,450.00 / mo | $87,000.00 $1,450.00 / mo | $174,000.00 $1,450.00 / mo | |||
| Estimated Expenses | $2,617.59 | $13,087.95 | $26,175.90 | |||
| Net Cash Flow | $14,782.41 | $73,912.05 | $147,824.10 |