Property Info
- MLS OM712254
- Unit No -
- Bedrooms 7
- Bathrooms 6
- Area (sqft) 2734
- Living Area (sqft) 2734
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
Interior Features
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Window Treatments
Cash Flow
| Cap Rate4.0 | Gross Yield4.2% | Annual Rent$36,000.00 | Property Taxes$2,185.33 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $36,000.00 $3,000.00 / mo | $180,000.00 $3,000.00 / mo | $360,000.00 $3,000.00 / mo | |||
| Estimated Expenses | $2,185.33 | $10,926.65 | $21,853.30 | |||
| Net Cash Flow | $33,814.67 | $169,073.35 | $338,146.70 |