Property Info
- MLS GC539589
- Unit No -
- Bedrooms 4
- Bathrooms 4
- Area (sqft) 5751
- Living Area (sqft) 4451
- Foundation Block
- Min Lease Block
Interior Features
- Ceiling Fans(s)
- Elevator
- High Ceilings
- Open Floorplan
Cash Flow
| Cap Rate0.5 | Gross Yield2.2% | Annual Rent$43,200.00 | Property Taxes$32,680.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $43,200.00 $3,600.00 / mo | $216,000.00 $3,600.00 / mo | $432,000.00 $3,600.00 / mo | |||
| Estimated Expenses | $32,680.00 | $163,400.00 | $326,800.00 | |||
| Net Cash Flow | $10,520.00 | $52,600.00 | $105,200.00 |