Property Info
- MLS OM709079
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 1617
- Living Area (sqft) 1617
- Foundation Block
- Min Lease Block
Interior Features
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.8 | Gross Yield7.3% | Annual Rent$22,140.00 | Property Taxes$4,525.83 | 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 | $4,525.83 | $22,629.15 | $45,258.30 | |||
| Net Cash Flow | $17,614.17 | $88,070.85 | $176,141.70 |