Property Info
- MLS OM687734
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1112
- Foundation Slab
- Min Lease Slab
Interior Features
- Accessibility Features
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Thermostat
Cash Flow
| Cap Rate7.9 | Gross Yield8.2% | Annual Rent$18,000.00 | Property Taxes$579.13 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $579.13 | $2,895.65 | $5,791.30 | |||
| Net Cash Flow | $17,420.87 | $87,104.35 | $174,208.70 |