Property Info
- MLS OM691313
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1181
- Foundation Slab
- Min Lease Slab
Interior Features
- Living Room/Dining Room Combo
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.9 | Gross Yield7% | Annual Rent$16,800.00 | Property Taxes$2,731.68 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $2,731.68 | $13,658.40 | $27,316.80 | |||
| Net Cash Flow | $14,068.32 | $70,341.60 | $140,683.20 |