Property Info
- MLS OM712972
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 2570
- Living Area (sqft) 2570
- Foundation Pillar/Post/Pier
- Min Lease -
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Stone Counters
- Thermostat
- Vaulted Ceiling(s)
- Walk-
Cash Flow
| Cap Rate0.1 | Gross Yield0.5% | Annual Rent$11,400.00 | Property Taxes$8,799.25 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $11,400.00 $950.00 / mo | $57,000.00 $950.00 / mo | $114,000.00 $950.00 / mo | |||
| Estimated Expenses | $8,799.25 | $43,996.25 | $87,992.50 | |||
| Net Cash Flow | $2,600.75 | $13,003.75 | $26,007.50 |