Property Info
- MLS OM684094
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1957
- Foundation Slab
- Min Lease Slab
Interior Features
- Stone Counters
- Thermostat
Cash Flow
| Cap Rate6.5 | Gross Yield6.8% | Annual Rent$78,000.00 | Property Taxes$3,094.99 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $78,000.00 $6,500.00 / mo | $390,000.00 $6,500.00 / mo | $780,000.00 $6,500.00 / mo | |||
| Estimated Expenses | $3,094.99 | $15,474.95 | $30,949.90 | |||
| Net Cash Flow | $74,905.01 | $374,525.05 | $749,050.10 |