Property Info
- MLS OM707795
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 1617
- Living Area (sqft) 1617
- Foundation Block
- Min Lease Block
Interior Features
- Living Room/Dining Room Combo
- Walk-In Closet(s)
Cash Flow
| Cap Rate8.0 | Gross Yield8.3% | Annual Rent$23,340.00 | Property Taxes$876.10 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,340.00 $1,945.00 / mo | $116,700.00 $1,945.00 / mo | $233,400.00 $1,945.00 / mo | |||
| Estimated Expenses | $876.10 | $4,380.50 | $8,761.00 | |||
| Net Cash Flow | $22,463.90 | $112,319.50 | $224,639.00 |