Property Info
- MLS OM695826
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1196
- Foundation Pillar/Post/Pier
- Min Lease -
Interior Features
- Eat-in Kitchen
- Other
Cash Flow
| Cap Rate12.6 | Gross Yield13.3% | Annual Rent$24,000.00 | Property Taxes$1,380.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $1,380.00 | $6,900.00 | $13,800.00 | |||
| Net Cash Flow | $22,620.00 | $113,100.00 | $226,200.00 |