Property Info
- MLS OM712308
- Unit No -
- Bedrooms 5
- Bathrooms 4
- Area (sqft) 10150
- Living Area (sqft) 2178
- Foundation Slab
- Min Lease Slab
Interior Features
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Thermostat
Cash Flow
| Cap Rate0.6 | Gross Yield1% | Annual Rent$9,600.00 | Property Taxes$3,562.26 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $9,600.00 $800.00 / mo | $48,000.00 $800.00 / mo | $96,000.00 $800.00 / mo | |||
| Estimated Expenses | $3,562.26 | $17,811.30 | $35,622.60 | |||
| Net Cash Flow | $6,037.74 | $30,188.70 | $60,377.40 |