Property Info
- MLS OM698046
- Unit No B
- Bedrooms 2
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1054
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- L Dining
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate9.4 | Gross Yield10.9% | Annual Rent$14,400.00 | Property Taxes$1,992.01 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,400.00 $1,200.00 / mo | $72,000.00 $1,200.00 / mo | $144,000.00 $1,200.00 / mo | |||
| Estimated Expenses | $1,992.01 | $9,960.05 | $19,920.10 | |||
| Net Cash Flow | $12,407.99 | $62,039.95 | $124,079.90 |