Property Info
- MLS OM703103
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1296
- Living Area (sqft) 1296
- Foundation Pillar/Post/Pier
- Min Lease Pillar/Post/Pier
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate8.4 | Gross Yield8.8% | Annual Rent$16,800.00 | Property Taxes$893.93 | 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 | $893.93 | $4,469.65 | $8,939.30 | |||
| Net Cash Flow | $15,906.07 | $79,530.35 | $159,060.70 |