Property Info
- MLS OM663858
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 723
- Foundation Pillar/Post/Pier
- Min Lease -
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate13.7 | Gross Yield14.7% | Annual Rent$7,800.00 | Property Taxes$529.43 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $7,800.00 $650.00 / mo | $39,000.00 $650.00 / mo | $78,000.00 $650.00 / mo | |||
| Estimated Expenses | $529.43 | $2,647.15 | $5,294.30 | |||
| Net Cash Flow | $7,270.57 | $36,352.85 | $72,705.70 |