Property Info
- MLS OM686407
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 960
- Foundation Pillar/Post/Pier
- Min Lease Pillar/Post/Pier
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Primary Bedroom Main Floor
- Split Bedroom
Cash Flow
| Cap Rate1.7 | Gross Yield2% | Annual Rent$10,200.00 | Property Taxes$1,700.56 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $10,200.00 $850.00 / mo | $51,000.00 $850.00 / mo | $102,000.00 $850.00 / mo | |||
| Estimated Expenses | $1,700.56 | $8,502.80 | $17,005.60 | |||
| Net Cash Flow | $8,499.44 | $42,497.20 | $84,994.40 |