Property Info
- MLS OM691222
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1075
- Foundation Slab
- Min Lease Slab
Interior Features
- Eat-in Kitchen
- Primary Bedroom Main Floor
- Thermostat
Cash Flow
| Cap Rate10.3 | Gross Yield11.4% | Annual Rent$21,600.00 | Property Taxes$2,020.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $2,020.00 | $10,100.00 | $20,200.00 | |||
| Net Cash Flow | $19,580.00 | $97,900.00 | $195,800.00 |