Property Info
- MLS OM699915
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1197
- Foundation Block
- Min Lease Block
Interior Features
- Thermostat
Cash Flow
| Cap Rate6.1 | Gross Yield7.3% | Annual Rent$13,800.00 | Property Taxes$2,253.15 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $13,800.00 $1,150.00 / mo | $69,000.00 $1,150.00 / mo | $138,000.00 $1,150.00 / mo | |||
| Estimated Expenses | $2,253.15 | $11,265.75 | $22,531.50 | |||
| Net Cash Flow | $11,546.85 | $57,734.25 | $115,468.50 |