Property Info
- MLS A4532582
- Unit No -
- Bedrooms 6
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 3156
- Foundation Slab
- Min Lease Slab
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Open Floorplan
- Stone Counters
- Window Treatments
Cash Flow
| Cap Rate80.5 | Gross Yield80.8% | Annual Rent$3,199,992.00 | Property Taxes$13,188.30 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $3,199,992.00 $266,666.00 / mo | $15,999,960.00 $266,666.00 / mo | $31,999,920.00 $266,666.00 / mo | |||
| Estimated Expenses | $13,188.30 | $65,941.50 | $131,883.00 | |||
| Net Cash Flow | $3,186,803.70 | $15,934,018.50 | $31,868,037.00 |