Property Info
- MLS OM674095
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1299
- Foundation Block
- Min Lease Block
Interior Features
- Other
Cash Flow
| Cap Rate6.6 | Gross Yield7.9% | Annual Rent$21,600.00 | Property Taxes$3,368.65 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $3,368.65 | $16,843.25 | $33,686.50 | |||
| Net Cash Flow | $18,231.35 | $91,156.75 | $182,313.50 |