Property Info
- MLS TB8471408
- Unit No -
- Bedrooms 5
- Bathrooms 6
- Area (sqft) 5041
- Living Area (sqft) 5041
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
- PrimaryBedroom Upstairs
- Solid Wood Cabinets
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate-0.1 | Gross Yield0.7% | Annual Rent$21,600.00 | Property Taxes$23,146.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $23,146.00 | $115,730.00 | $231,460.00 | |||
| Net Cash Flow | -$1,546.00 | -$7,730.00 | -$15,460.00 |