Property Info
- MLS OM690855
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1974
- Foundation Slab
- Min Lease Slab
Interior Features
- Eat-in Kitchen
- Primary Bedroom Main Floor
- Skylight(s)
- Solid Surface Counters
- Solid Wood Cabinets
- Split Bedroom
- Thermostat
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.4 | Gross Yield7.3% | Annual Rent$45,000.00 | Property Taxes$5,153.30 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $45,000.00 $3,750.00 / mo | $225,000.00 $3,750.00 / mo | $450,000.00 $3,750.00 / mo | |||
| Estimated Expenses | $5,153.30 | $25,766.50 | $51,533.00 | |||
| Net Cash Flow | $39,846.70 | $199,233.50 | $398,467.00 |