Property Info
- MLS OM707799
- 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
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate6.2 | Gross Yield7.9% | Annual Rent$22,140.00 | Property Taxes$4,657.42 | 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 | $4,657.42 | $23,287.10 | $46,574.20 | |||
| Net Cash Flow | $17,482.58 | $87,412.90 | $174,825.80 |