Property Info
- MLS TB8520522
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) 2704
- Living Area (sqft) 1420
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Ceiling Fans(s)
- Thermostat
Cash Flow
| Cap Rate3.0 | Gross Yield3.2% | Annual Rent$13,200.00 | Property Taxes$827.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $13,200.00 $1,100.00 / mo | $66,000.00 $1,100.00 / mo | $132,000.00 $1,100.00 / mo | |||
| Estimated Expenses | $827.00 | $4,135.00 | $8,270.00 | |||
| Net Cash Flow | $12,373.00 | $61,865.00 | $123,730.00 |