Property Info
- MLS OM670194
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 784
- Foundation Stilt/On Piling
- Min Lease Stilt/On Piling
Interior Features
- Kitchen/Family Room Combo
- Split Bedroom
Cash Flow
| Cap Rate3.8 | Gross Yield4% | Annual Rent$9,000.00 | Property Taxes$375.27 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $9,000.00 $750.00 / mo | $45,000.00 $750.00 / mo | $90,000.00 $750.00 / mo | |||
| Estimated Expenses | $375.27 | $1,876.35 | $3,752.70 | |||
| Net Cash Flow | $8,624.73 | $43,123.65 | $86,247.30 |