Property Info
- MLS OM709174
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 1693
- Living Area (sqft) 1100
- Foundation Slab
- Min Lease Slab
Interior Features
- Other
Cash Flow
| Cap Rate3.2 | Gross Yield4% | Annual Rent$18,000.00 | Property Taxes$3,463.03 | 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 | $3,463.03 | $17,315.15 | $34,630.30 | |||
| Net Cash Flow | $14,536.97 | $72,684.85 | $145,369.70 |