Property Info
- MLS S5110856
- Unit No -
- Bedrooms 4
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 2982
- Foundation Slab
- Min Lease Slab
Interior Features
- Other
Cash Flow
| Cap Rate11.4 | Gross Yield12.4% | Annual Rent$57,180.00 | Property Taxes$4,894.35 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $57,180.00 $4,765.00 / mo | $285,900.00 $4,765.00 / mo | $571,800.00 $4,765.00 / mo | |||
| Estimated Expenses | $4,894.35 | $24,471.75 | $48,943.50 | |||
| Net Cash Flow | $52,285.65 | $261,428.25 | $522,856.50 |