Property Info
- MLS O6296532
- Unit No -
- Bedrooms 9
- Bathrooms 6
- Area (sqft) -
- Living Area (sqft) 2539
- Foundation Slab
- Min Lease Slab
Interior Features
- Other
Cash Flow
| Cap Rate7.2 | Gross Yield8.1% | Annual Rent$87,600.00 | Property Taxes$9,829.53 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $87,600.00 $7,300.00 / mo | $438,000.00 $7,300.00 / mo | $876,000.00 $7,300.00 / mo | |||
| Estimated Expenses | $9,829.53 | $49,147.65 | $98,295.30 | |||
| Net Cash Flow | $77,770.47 | $388,852.35 | $777,704.70 |