Property Info
- MLS OM688042
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1582
- Living Area (sqft) 1582
- Foundation Block
- Min Lease Block
Interior Features
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.6 | Gross Yield6.2% | Annual Rent$18,000.00 | Property Taxes$4,425.10 | 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 | $4,425.10 | $22,125.50 | $44,251.00 | |||
| Net Cash Flow | $13,574.90 | $67,874.50 | $135,749.00 |