Property Info
- MLS OM651465
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 901
- Foundation Slab
- Min Lease Slab
Interior Features
- Primary Bedroom Main Floor
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.2 | Gross Yield6.2% | Annual Rent$12,000.00 | Property Taxes$1,894.39 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,000.00 $1,000.00 / mo | $60,000.00 $1,000.00 / mo | $120,000.00 $1,000.00 / mo | |||
| Estimated Expenses | $1,894.39 | $9,471.95 | $18,943.90 | |||
| Net Cash Flow | $10,105.61 | $50,528.05 | $101,056.10 |