Property Info
- MLS OM693448
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1228
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
Cash Flow
Cap Rate7.5 | Gross Yield8% | Annual Rent$18,000.00 | Property Taxes$1,124.52 | Operating Expenses0 |
Year 1 | Year 5 | Year 10 | ||||
Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
Estimated Expenses | $1,124.52 | $5,622.60 | $11,245.20 | |||
Net Cash Flow | $16,875.48 | $84,377.40 | $168,754.80 |