Property Info
- MLS R4909012
- Unit No -
- Bedrooms 6
- Bathrooms 6
- Area (sqft) -
- Living Area (sqft) 3671
- Foundation Slab
- Min Lease -
Interior Features
- Other
Cash Flow
| Cap Rate5.6 | Gross Yield6.9% | Annual Rent$62,400.00 | Property Taxes$11,927.50 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $62,400.00 $5,200.00 / mo | $312,000.00 $5,200.00 / mo | $624,000.00 $5,200.00 / mo | |||
| Estimated Expenses | $11,927.50 | $59,637.50 | $119,275.00 | |||
| Net Cash Flow | $50,472.50 | $252,362.50 | $504,725.00 |