Property Info
- MLS OM709174
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 1693
- Living Area (sqft) 1020
- Foundation Slab
- Min Lease Slab
Interior Features
- Other
Cash Flow
| Cap Rate8.2 | Gross Yield9.7% | Annual Rent$18,000.00 | Property Taxes$2,901.72 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $2,901.72 | $14,508.60 | $29,017.20 | |||
| Net Cash Flow | $15,098.28 | $75,491.40 | $150,982.80 |