Property Info
- MLS OM694256
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1702
- Foundation Basement, Block, Crawlspace
- Min Lease Basement, Block, Crawlspace
Interior Features
- Ceiling Fans(s)
- Central Vaccum
- Living Room/Dining Room Combo
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Solid Wood Cabinets
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate3.1 | Gross Yield3.5% | Annual Rent$29,940.00 | Property Taxes$2,892.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $29,940.00 $2,495.00 / mo | $149,700.00 $2,495.00 / mo | $299,400.00 $2,495.00 / mo | |||
| Estimated Expenses | $2,892.00 | $14,460.00 | $28,920.00 | |||
| Net Cash Flow | $27,048.00 | $135,240.00 | $270,480.00 |