Property Info
- MLS OM663185
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 1186
- Foundation Slab
- Min Lease -
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate13.1 | Gross Yield14.4% | Annual Rent$6,900.00 | Property Taxes$593.33 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $6,900.00 $575.00 / mo | $34,500.00 $575.00 / mo | $69,000.00 $575.00 / mo | |||
| Estimated Expenses | $593.33 | $2,966.65 | $5,933.30 | |||
| Net Cash Flow | $6,306.67 | $31,533.35 | $63,066.70 |