Property Info
- MLS OM712883
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 3176
- Living Area (sqft) 3176
- Foundation Concrete Perimeter, Slab
- Min Lease -
Interior Features
- Crown Molding
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate3.1 | Gross Yield3.4% | Annual Rent$150,000.00 | Property Taxes$14,761.30 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $150,000.00 $12,500.00 / mo | $750,000.00 $12,500.00 / mo | $1,500,000.00 $12,500.00 / mo | |||
| Estimated Expenses | $14,761.30 | $73,806.50 | $147,613.00 | |||
| Net Cash Flow | $135,238.70 | $676,193.50 | $1,352,387.00 |