Property Info
- MLS OM703103
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1296
- Foundation Pillar/Post/Pier
- Min Lease Pillar/Post/Pier
Interior Features
- Ceiling Fans(s)
Cash Flow
Cap Rate9.2 | Gross Yield9.6% | Annual Rent$19,200.00 | Property Taxes$893.93 | Operating Expenses0 |
Year 1 | Year 5 | Year 10 | ||||
Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
Estimated Expenses | $893.93 | $4,469.65 | $8,939.30 | |||
Net Cash Flow | $18,306.07 | $91,530.35 | $183,060.70 |