Property Info
- MLS OM673905
- Unit No -
- Bedrooms 7
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 3000
- Foundation Pillar/Post/Pier
- Min Lease Pillar/Post/Pier
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Open Floorplan
- Primary Bedroom Main Floor
- Split Bedroom
- Thermostat
Cash Flow
| Cap Rate5.8 | Gross Yield6.3% | Annual Rent$24,000.00 | Property Taxes$2,154.77 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $2,154.77 | $10,773.85 | $21,547.70 | |||
| Net Cash Flow | $21,845.23 | $109,226.15 | $218,452.30 |