Property Info
- MLS OM691198
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1841
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate1.5 | Gross Yield2.7% | Annual Rent$10,380.00 | Property Taxes$4,627.24 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $10,380.00 $865.00 / mo | $51,900.00 $865.00 / mo | $103,800.00 $865.00 / mo | |||
| Estimated Expenses | $4,627.24 | $23,136.20 | $46,272.40 | |||
| Net Cash Flow | $5,752.76 | $28,763.80 | $57,527.60 |