Property Info
- MLS TB8517996
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1159
- Living Area (sqft) 1147
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Ceiling Fans(s)
- Thermostat
Cash Flow
| Cap Rate5.1 | Gross Yield6.3% | Annual Rent$28,500.00 | Property Taxes$5,468.53 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $28,500.00 $2,375.00 / mo | $142,500.00 $2,375.00 / mo | $285,000.00 $2,375.00 / mo | |||
| Estimated Expenses | $5,468.53 | $27,342.65 | $54,685.30 | |||
| Net Cash Flow | $23,031.47 | $115,157.35 | $230,314.70 |