Property Info
- MLS OM708652
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 1617
- Living Area (sqft) 1613
- Foundation Slab
- Min Lease Slab
Interior Features
- Open Floorplan
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.7 | Gross Yield7.9% | Annual Rent$23,940.00 | Property Taxes$3,622.46 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $23,940.00 $1,995.00 / mo | $119,700.00 $1,995.00 / mo | $239,400.00 $1,995.00 / mo | |||
| Estimated Expenses | $3,622.46 | $18,112.30 | $36,224.60 | |||
| Net Cash Flow | $20,317.54 | $101,587.70 | $203,175.40 |