Property Info
- MLS OM707963
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2067
- Living Area (sqft) 1215
- Foundation Slab
- Min Lease Slab
Interior Features
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Split Bedroom
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.1 | Gross Yield6.2% | Annual Rent$16,200.00 | Property Taxes$2,852.46 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,200.00 $1,350.00 / mo | $81,000.00 $1,350.00 / mo | $162,000.00 $1,350.00 / mo | |||
| Estimated Expenses | $2,852.46 | $14,262.30 | $28,524.60 | |||
| Net Cash Flow | $13,347.54 | $66,737.70 | $133,475.40 |