Property Info
- MLS OM711585
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1110
- Living Area (sqft) 1110
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Ceiling Fans(s)
- Dry Bar
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate5.3 | Gross Yield6% | Annual Rent$10,800.00 | Property Taxes$1,294.38 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $10,800.00 $900.00 / mo | $54,000.00 $900.00 / mo | $108,000.00 $900.00 / mo | |||
| Estimated Expenses | $1,294.38 | $6,471.90 | $12,943.80 | |||
| Net Cash Flow | $9,505.62 | $47,528.10 | $95,056.20 |