Property Info
- MLS TB8410387
- Unit No -
- Bedrooms 14
- Bathrooms 21
- Area (sqft) -
- Living Area (sqft) 8575
- Foundation Slab
- Min Lease Slab
Interior Features
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Thermostat
Cash Flow
| Cap Rate-0.2 | Gross Yield0.8% | Annual Rent$34,140.00 | Property Taxes$41,980.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $34,140.00 $2,845.00 / mo | $170,700.00 $2,845.00 / mo | $341,400.00 $2,845.00 / mo | |||
| Estimated Expenses | $41,980.00 | $209,900.00 | $419,800.00 | |||
| Net Cash Flow | -$7,840.00 | -$39,200.00 | -$78,400.00 |