Property Info
- MLS OM686833
- Unit No -
- Bedrooms 5
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 4110
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate12.2 | Gross Yield13.4% | Annual Rent$60,000.00 | Property Taxes$5,316.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $60,000.00 $5,000.00 / mo | $300,000.00 $5,000.00 / mo | $600,000.00 $5,000.00 / mo | |||
| Estimated Expenses | $5,316.00 | $26,580.00 | $53,160.00 | |||
| Net Cash Flow | $54,684.00 | $273,420.00 | $546,840.00 |