Property Info
- MLS OM701999
- Unit No -
- Bedrooms 4
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 2116
- Foundation Other
- Min Lease Other
- HOA Fees $11.00
Interior Features
- Ceiling Fans(s)
- Primary Bedroom Main Floor
- Thermostat
- Vaulted Ceiling(s)
Cash Flow
| Cap Rate3.2 | Gross Yield4% | Annual Rent$18,000.00 | Property Taxes$3,573.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $3,573.00 | $17,865.00 | $35,730.00 | |||
| Net Cash Flow | $14,427.00 | $72,135.00 | $144,270.00 | |||
| HOA Fees | $132.00 | $660.00 | $1,320.00 |