Property Info
- MLS OM709285
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2466
- Living Area (sqft) 1412
- Foundation Block
- Min Lease Block
Interior Features
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.1 | Gross Yield7.1% | Annual Rent$19,200.00 | Property Taxes$2,611.93 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $2,611.93 | $13,059.65 | $26,119.30 | |||
| Net Cash Flow | $16,588.07 | $82,940.35 | $165,880.70 |