Property Info
- MLS OM677826
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1364
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Split Bedroom
Cash Flow
| Cap Rate4.3 | Gross Yield5.4% | Annual Rent$14,400.00 | Property Taxes$3,112.29 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,400.00 $1,200.00 / mo | $72,000.00 $1,200.00 / mo | $144,000.00 $1,200.00 / mo | |||
| Estimated Expenses | $3,112.29 | $15,561.45 | $31,122.90 | |||
| Net Cash Flow | $11,287.71 | $56,438.55 | $112,877.10 |