Property Info
- MLS TB8527739
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1297
- Living Area (sqft) 2026
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- High Ceilings
- Stone Counters
- Thermostat
Cash Flow
| Cap Rate4.8 | Gross Yield6% | Annual Rent$42,000.00 | Property Taxes$8,520.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $42,000.00 $3,500.00 / mo | $210,000.00 $3,500.00 / mo | $420,000.00 $3,500.00 / mo | |||
| Estimated Expenses | $8,520.00 | $42,600.00 | $85,200.00 | |||
| Net Cash Flow | $33,480.00 | $167,400.00 | $334,800.00 |