Property Info
- MLS OM709066
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 1617
- Living Area (sqft) 1617
- Foundation Slab
- Min Lease Slab
Interior Features
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.1 | Gross Yield7.3% | Annual Rent$22,140.00 | Property Taxes$558.03 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,140.00 $1,845.00 / mo | $110,700.00 $1,845.00 / mo | $221,400.00 $1,845.00 / mo | |||
| Estimated Expenses | $558.03 | $2,790.15 | $5,580.30 | |||
| Net Cash Flow | $21,581.97 | $107,909.85 | $215,819.70 |