Property Info
- MLS OM709992
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 672
- Living Area (sqft) 720
- Foundation Other
- Min Lease Other
Interior Features
- Eat-in Kitchen
- Thermostat
Cash Flow
| Cap Rate9.9 | Gross Yield10% | Annual Rent$15,000.00 | Property Taxes$93.05 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,000.00 $1,250.00 / mo | $75,000.00 $1,250.00 / mo | $150,000.00 $1,250.00 / mo | |||
| Estimated Expenses | $93.05 | $465.25 | $930.50 | |||
| Net Cash Flow | $14,906.95 | $74,534.75 | $149,069.50 |