Property Info
- MLS OM702666
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1581
- Foundation Slab
- Min Lease Slab
Interior Features
- Primary Bedroom Main Floor
- Split Bedroom
- Vaulted Ceiling(s)
Cash Flow
| Cap Rate7.3 | Gross Yield8.6% | Annual Rent$22,200.00 | Property Taxes$3,402.87 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,200.00 $1,850.00 / mo | $111,000.00 $1,850.00 / mo | $222,000.00 $1,850.00 / mo | |||
| Estimated Expenses | $3,402.87 | $17,014.35 | $34,028.70 | |||
| Net Cash Flow | $18,797.13 | $93,985.65 | $187,971.30 |