Property Info
- MLS O6300294
- Unit No -
- Bedrooms 8
- Bathrooms 7
- Area (sqft) -
- Living Area (sqft) 5768
- Foundation Block
- Min Lease Block
Interior Features
- Ceiling Fans(s)
- Dry Bar
- Split Bedroom
- Thermostat
- Wet Bar
Cash Flow
| Cap Rate1.3 | Gross Yield2.6% | Annual Rent$19,200.00 | Property Taxes$9,551.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $9,551.00 | $47,755.00 | $95,510.00 | |||
| Net Cash Flow | $9,649.00 | $48,245.00 | $96,490.00 |