Property Info
- MLS OM700637
- Unit No -
- Bedrooms 5
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2088
- Foundation Other
- Min Lease Other
Interior Features
- Ninguno
Cash Flow
| Cap Rate8.7 | Gross Yield9% | Annual Rent$36,000.00 | Property Taxes$1,334.41 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $36,000.00 $3,000.00 / mo | $180,000.00 $3,000.00 / mo | $360,000.00 $3,000.00 / mo | |||
| Estimated Expenses | $1,334.41 | $6,672.05 | $13,344.10 | |||
| Net Cash Flow | $34,665.59 | $173,327.95 | $346,655.90 |