Property Info
- MLS OM701998
- Unit No -
- Bedrooms 4
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 2352
- Foundation Other
- Min Lease Other
Interior Features
- Ceiling Fans(s)
- Other
- Thermostat
- Vaulted Ceiling(s)
Cash Flow
| Cap Rate3.3 | Gross Yield4.1% | Annual Rent$16,200.00 | Property Taxes$3,109.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,200.00 $1,350.00 / mo | $81,000.00 $1,350.00 / mo | $162,000.00 $1,350.00 / mo | |||
| Estimated Expenses | $3,109.00 | $15,545.00 | $31,090.00 | |||
| Net Cash Flow | $13,091.00 | $65,455.00 | $130,910.00 |