Property Info
- MLS OM701029
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1394
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Vaulted Ceiling(s)
Cash Flow
| Cap Rate6.7 | Gross Yield8.4% | Annual Rent$20,400.00 | Property Taxes$4,173.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $4,173.00 | $20,865.00 | $41,730.00 | |||
| Net Cash Flow | $16,227.00 | $81,135.00 | $162,270.00 |