Property Info
- MLS R4909490
- Unit No -
- Bedrooms 5
- Bathrooms 6
- Area (sqft) -
- Living Area (sqft) 2244
- Foundation Slab
- Min Lease -
Interior Features
- Ninguno
Cash Flow
| Cap Rate6.8 | Gross Yield8% | Annual Rent$45,060.00 | Property Taxes$6,602.05 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $45,060.00 $3,755.00 / mo | $225,300.00 $3,755.00 / mo | $450,600.00 $3,755.00 / mo | |||
| Estimated Expenses | $6,602.05 | $33,010.25 | $66,020.50 | |||
| Net Cash Flow | $38,457.95 | $192,289.75 | $384,579.50 |