Property Info
- MLS OM701291
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1829
- Foundation Slab
- Min Lease Slab
Interior Features
- Split Bedroom
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate5.3 | Gross Yield6.7% | Annual Rent$16,800.00 | Property Taxes$3,483.93 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $3,483.93 | $17,419.65 | $34,839.30 | |||
| Net Cash Flow | $13,316.07 | $66,580.35 | $133,160.70 |