Property Info
- MLS OM700343
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 750
- Foundation Pillar/Post/Pier
- Min Lease Pillar/Post/Pier
Interior Features
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate9.1 | Gross Yield9.7% | Annual Rent$14,400.00 | Property Taxes$871.67 | 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 | $871.67 | $4,358.35 | $8,716.70 | |||
| Net Cash Flow | $13,528.33 | $67,641.65 | $135,283.30 |