Property Info
- MLS OM706124
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 1617
- Foundation Block
- Min Lease Block
Interior Features
- Primary Bedroom Main Floor
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.8 | Gross Yield6% | Annual Rent$22,140.00 | Property Taxes$820.28 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,140.00 $1,845.00 / mo | $110,700.00 $1,845.00 / mo | $221,400.00 $1,845.00 / mo | |||
| Estimated Expenses | $820.28 | $4,101.40 | $8,202.80 | |||
| Net Cash Flow | $21,319.72 | $106,598.60 | $213,197.20 |