Property Info
- MLS O6427624
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 2778
- Living Area (sqft) 2027
- Foundation Slab
- Min Lease Slab
Interior Features
- High Ceilings
Cash Flow
| Cap Rate19.7 | Gross Yield21% | Annual Rent$72,312.00 | Property Taxes$4,452.40 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $72,312.00 $6,026.00 / mo | $361,560.00 $6,026.00 / mo | $723,120.00 $6,026.00 / mo | |||
| Estimated Expenses | $4,452.40 | $22,262.00 | $44,524.00 | |||
| Net Cash Flow | $67,859.60 | $339,298.00 | $678,596.00 |