Property Info
- MLS OM663852
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 664
- Foundation Pillar/Post/Pier
- Min Lease -
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate13.4 | Gross Yield14.4% | Annual Rent$6,900.00 | Property Taxes$489.25 | 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 | $489.25 | $2,446.25 | $4,892.50 | |||
| Net Cash Flow | $6,410.75 | $32,053.75 | $64,107.50 |