Property Info
- MLS A4635902
- Unit No -
- Bedrooms
- Bathrooms 0
- Area (sqft) -
- Living Area (sqft) 8100
- Foundation Block
- Min Lease Block
Interior Features
- Built-in Features
- Eat-in Kitchen
- High Ceilings
- Open Floorplan
- Other
Cash Flow
| Cap Rate1.3 | Gross Yield1.6% | Annual Rent$31,200.00 | Property Taxes$7,402.87 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,200.00 $2,600.00 / mo | $156,000.00 $2,600.00 / mo | $312,000.00 $2,600.00 / mo | |||
| Estimated Expenses | $7,402.87 | $37,014.35 | $74,028.70 | |||
| Net Cash Flow | $23,797.13 | $118,985.65 | $237,971.30 |