Property Info
- MLS OM713169
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1580
- Living Area (sqft) 1040
- Foundation Crawlspace, Pillar/Post/Pier
- Min Lease Crawlspace, Pillar/Post/Pier
Interior Features
- Ceiling Fans(s)
- L Dining
- Solid Surface Counters
- Split Bedroom
- Window Treatments
Cash Flow
| Cap Rate6.9 | Gross Yield8.3% | Annual Rent$18,000.00 | Property Taxes$2,903.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $2,903.00 | $14,515.00 | $29,030.00 | |||
| Net Cash Flow | $15,097.00 | $75,485.00 | $150,970.00 |