Property Info
- MLS OM707801
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 1617
- Living Area (sqft) 1617
- Foundation Block
- Min Lease Block
Interior Features
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.5 | Gross Yield8.1% | Annual Rent$22,740.00 | Property Taxes$4,437.14 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,740.00 $1,895.00 / mo | $113,700.00 $1,895.00 / mo | $227,400.00 $1,895.00 / mo | |||
| Estimated Expenses | $4,437.14 | $22,185.70 | $44,371.40 | |||
| Net Cash Flow | $18,302.86 | $91,514.30 | $183,028.60 |