Property Info
- MLS S5143521
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) 1161
- Living Area (sqft) 985
- Foundation Block
- Min Lease Block
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate837.4 | Gross Yield838.3% | Annual Rent$2,100,000.00 | Property Taxes$2,387.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $2,100,000.00 $175,000.00 / mo | $10,500,000.00 $175,000.00 / mo | $21,000,000.00 $175,000.00 / mo | |||
| Estimated Expenses | $2,387.00 | $11,935.00 | $23,870.00 | |||
| Net Cash Flow | $2,097,613.00 | $10,488,065.00 | $20,976,130.00 |