Property Info
- MLS OM684196
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1938
- Foundation Slab
- Min Lease Slab
Interior Features
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate5.6 | Gross Yield6.9% | Annual Rent$21,600.00 | Property Taxes$3,811.90 | 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 | $3,811.90 | $19,059.50 | $38,119.00 | |||
| Net Cash Flow | $17,788.10 | $88,940.50 | $177,881.00 |