Property Info
- MLS O6317454
- Unit No -
- Bedrooms 9
- Bathrooms 4
- Area (sqft) 4715
- Living Area (sqft) 4666
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Other
- Walk-In Closet(s)
Cash Flow
| Cap Rate9.6 | Gross Yield10.8% | Annual Rent$63,180.00 | Property Taxes$6,877.28 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $63,180.00 $5,265.00 / mo | $315,900.00 $5,265.00 / mo | $631,800.00 $5,265.00 / mo | |||
| Estimated Expenses | $6,877.28 | $34,386.40 | $68,772.80 | |||
| Net Cash Flow | $56,302.72 | $281,513.60 | $563,027.20 |