Property Info
- MLS OM710511
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 896
- Living Area (sqft) 896
- Foundation Pillar/Post/Pier
- Min Lease Pillar/Post/Pier
Interior Features
- Thermostat
Cash Flow
| Cap Rate3.9 | Gross Yield4.8% | Annual Rent$4,800.00 | Property Taxes$877.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $4,800.00 $400.00 / mo | $24,000.00 $400.00 / mo | $48,000.00 $400.00 / mo | |||
| Estimated Expenses | $877.00 | $4,385.00 | $8,770.00 | |||
| Net Cash Flow | $3,923.00 | $19,615.00 | $39,230.00 |