Property Info
- MLS OM708038
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1850
- Living Area (sqft) 1266
- Foundation Slab
- Min Lease Slab
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.5 | Gross Yield6.6% | Annual Rent$21,000.00 | Property Taxes$3,268.76 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,000.00 $1,750.00 / mo | $105,000.00 $1,750.00 / mo | $210,000.00 $1,750.00 / mo | |||
| Estimated Expenses | $3,268.76 | $16,343.80 | $32,687.60 | |||
| Net Cash Flow | $17,731.24 | $88,656.20 | $177,312.40 |