Property Info
- MLS OM688643
- Unit No A & B
- Bedrooms 4
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 1965
- Foundation Slab
- Min Lease Slab
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
Cash Flow
| Cap Rate2.9 | Gross Yield4.2% | Annual Rent$18,540.00 | Property Taxes$5,793.63 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,540.00 $1,545.00 / mo | $92,700.00 $1,545.00 / mo | $185,400.00 $1,545.00 / mo | |||
| Estimated Expenses | $5,793.63 | $28,968.15 | $57,936.30 | |||
| Net Cash Flow | $12,746.37 | $63,731.85 | $127,463.70 |