Property Info
- MLS TB8527258
- Unit No -
- Bedrooms 5
- Bathrooms 5
- Area (sqft) 4412
- Living Area (sqft) 3515
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Built-in Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Eat-in Kitchen
- Primary Bedroom Main Floor
- Stone Counters
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate0.3 | Gross Yield0.9% | Annual Rent$20,400.00 | Property Taxes$13,650.70 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $13,650.70 | $68,253.50 | $136,507.00 | |||
| Net Cash Flow | $6,749.30 | $33,746.50 | $67,493.00 |