Property Info
- MLS OM708722
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 864
- Living Area (sqft) 864
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate8.4 | Gross Yield8.7% | Annual Rent$14,400.00 | Property Taxes$573.02 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,400.00 $1,200.00 / mo | $72,000.00 $1,200.00 / mo | $144,000.00 $1,200.00 / mo | |||
| Estimated Expenses | $573.02 | $2,865.10 | $5,730.20 | |||
| Net Cash Flow | $13,826.98 | $69,134.90 | $138,269.80 |