Property Info
- MLS TB8311069
- Unit No -
- Bedrooms 11
- Bathrooms 9
- Area (sqft) -
- Living Area (sqft) 6284
- Foundation Crawlspace, Other
- Min Lease Crawlspace, Other
Interior Features
- Accessibility Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Split Bedroom
- Stone Counters
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate0.5 | Gross Yield1% | Annual Rent$24,000.00 | Property Taxes$11,762.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $11,762.00 | $58,810.00 | $117,620.00 | |||
| Net Cash Flow | $12,238.00 | $61,190.00 | $122,380.00 |