Property Info
- MLS O6395218
- Unit No -
- Bedrooms 33
- Bathrooms 17
- Area (sqft) 13600
- Living Area (sqft) 13600
- Foundation Other
- Min Lease Other
Interior Features
- Other
Cash Flow
| Cap Rate5.8 | Gross Yield6.7% | Annual Rent$120,300.00 | Property Taxes$15,220.80 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $120,300.00 $10,025.00 / mo | $601,500.00 $10,025.00 / mo | $1,203,000.00 $10,025.00 / mo | |||
| Estimated Expenses | $15,220.80 | $76,104.00 | $152,208.00 | |||
| Net Cash Flow | $105,079.20 | $525,396.00 | $1,050,792.00 |