Property Info
- MLS OM710138
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2389
- Living Area (sqft) 1644
- Foundation Slab
- Min Lease Slab
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Eat-in Kitchen
- Primary Bedroom Main Floor
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate1.5 | Gross Yield1.6% | Annual Rent$12,000.00 | Property Taxes$411.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,000.00 $1,000.00 / mo | $60,000.00 $1,000.00 / mo | $120,000.00 $1,000.00 / mo | |||
| Estimated Expenses | $411.00 | $2,055.00 | $4,110.00 | |||
| Net Cash Flow | $11,589.00 | $57,945.00 | $115,890.00 |