Property Info
- MLS TB8523854
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 990
- Living Area (sqft) 990
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Other
Cash Flow
| Cap Rate11.1 | Gross Yield12.8% | Annual Rent$15,000.00 | Property Taxes$1,974.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,000.00 $1,250.00 / mo | $75,000.00 $1,250.00 / mo | $150,000.00 $1,250.00 / mo | |||
| Estimated Expenses | $1,974.00 | $9,870.00 | $19,740.00 | |||
| Net Cash Flow | $13,026.00 | $65,130.00 | $130,260.00 |