Property Info
- MLS OM665527
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1644
- Foundation Block
- Min Lease Block
Interior Features
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate1.2 | Gross Yield1.2% | Annual Rent$9,600.00 | Property Taxes$411.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $9,600.00 $800.00 / mo | $48,000.00 $800.00 / mo | $96,000.00 $800.00 / mo | |||
| Estimated Expenses | $411.00 | $2,055.00 | $4,110.00 | |||
| Net Cash Flow | $9,189.00 | $45,945.00 | $91,890.00 |