Property Info
- MLS O6243795
- Unit No -
- Bedrooms 16
- Bathrooms 9
- Area (sqft) -
- Living Area (sqft) 4123
- Foundation Slab
- Min Lease Slab
Interior Features
- Open Floorplan
Cash Flow
| Cap Rate0.5 | Gross Yield1.2% | Annual Rent$9,943.68 | Property Taxes$5,773.23 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $9,943.68 $828.64 / mo | $49,718.40 $828.64 / mo | $99,436.80 $828.64 / mo | |||
| Estimated Expenses | $5,773.23 | $28,866.15 | $57,732.30 | |||
| Net Cash Flow | $4,170.45 | $20,852.25 | $41,704.50 |