Property Info
- MLS TB8518495
- Unit No -
- Bedrooms 5
- Bathrooms 4
- Area (sqft) 3271
- Living Area (sqft) 2085
- Foundation Slab
- Min Lease Slab
Interior Features
- Ninguno
Cash Flow
| Cap Rate0.1 | Gross Yield1.2% | Annual Rent$12,000.00 | Property Taxes$11,255.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,000.00 $1,000.00 / mo | $60,000.00 $1,000.00 / mo | $120,000.00 $1,000.00 / mo | |||
| Estimated Expenses | $11,255.00 | $56,275.00 | $112,550.00 | |||
| Net Cash Flow | $745.00 | $3,725.00 | $7,450.00 |