Property Info
- MLS OM686479
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1316
- Foundation Slab
- Min Lease Slab
Interior Features
- Open Floorplan
- Split Bedroom
Cash Flow
| Cap Rate4.6 | Gross Yield5.6% | Annual Rent$14,400.00 | Property Taxes$2,480.00 | 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 | $2,480.00 | $12,400.00 | $24,800.00 | |||
| Net Cash Flow | $11,920.00 | $59,600.00 | $119,200.00 |