Property Info
- MLS TB8525618
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 1306
- Living Area (sqft) 1036
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Ceiling Fans(s)
- Thermostat
Cash Flow
| Cap Rate4.6 | Gross Yield6.4% | Annual Rent$21,660.00 | Property Taxes$5,915.66 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,660.00 $1,805.00 / mo | $108,300.00 $1,805.00 / mo | $216,600.00 $1,805.00 / mo | |||
| Estimated Expenses | $5,915.66 | $29,578.30 | $59,156.60 | |||
| Net Cash Flow | $15,744.34 | $78,721.70 | $157,443.40 |