Property Info
- MLS TB8521632
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) 929
- Living Area (sqft) 800
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate4.8 | Gross Yield5.9% | Annual Rent$12,000.00 | Property Taxes$2,083.82 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,000.00 $1,000.00 / mo | $60,000.00 $1,000.00 / mo | $120,000.00 $1,000.00 / mo | |||
| Estimated Expenses | $2,083.82 | $10,419.10 | $20,838.20 | |||
| Net Cash Flow | $9,916.18 | $49,580.90 | $99,161.80 |