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 Rate11.1 | Gross Yield12.2% | Annual Rent$56,040.00 | Property Taxes$4,894.35 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $56,040.00 $4,670.00 / mo | $280,200.00 $4,670.00 / mo | $560,400.00 $4,670.00 / mo | |||
| Estimated Expenses | $4,894.35 | $24,471.75 | $48,943.50 | |||
| Net Cash Flow | $51,145.65 | $255,728.25 | $511,456.50 |