Property Info
- MLS OM712308
- Unit No -
- Bedrooms 3
- Bathrooms 4
- Area (sqft) 10150
- Living Area (sqft) 2178
- Foundation Crawlspace, Slab
- Min Lease Crawlspace, Slab
Interior Features
- Cathedral Ceiling(s)
- Primary Bedroom Main Floor
- Thermostat
Cash Flow
| Cap Rate0.6 | Gross Yield1.1% | Annual Rent$9,600.00 | Property Taxes$3,976.00 | 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 | $3,976.00 | $19,880.00 | $39,760.00 | |||
| Net Cash Flow | $5,624.00 | $28,120.00 | $56,240.00 |