Property Info
- MLS TB8518277
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2280
- Living Area (sqft) 1506
- Foundation Crawlspace, Slab
- Min Lease Crawlspace, Slab
Interior Features
- Ceiling Fans(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate1.5 | Gross Yield2.5% | Annual Rent$11,700.00 | Property Taxes$4,768.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $11,700.00 $975.00 / mo | $58,500.00 $975.00 / mo | $117,000.00 $975.00 / mo | |||
| Estimated Expenses | $4,768.00 | $23,840.00 | $47,680.00 | |||
| Net Cash Flow | $6,932.00 | $34,660.00 | $69,320.00 |