Property Info
- MLS OM707745
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2242
- Living Area (sqft) 1716
- Foundation Block, Slab
- Min Lease Block, Slab
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate6.9 | Gross Yield8% | Annual Rent$30,000.00 | Property Taxes$4,077.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $4,077.00 | $20,385.00 | $40,770.00 | |||
| Net Cash Flow | $25,923.00 | $129,615.00 | $259,230.00 |