Property Info
- MLS OM714205
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 1512
- Living Area (sqft) 1144
- Foundation Slab
- Min Lease Slab
Interior Features
- Attic Ventilator
- Ceiling Fans(s)
Cash Flow
| Cap Rate7.6 | Gross Yield8.6% | Annual Rent$24,000.00 | Property Taxes$2,679.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $2,679.00 | $13,395.00 | $26,790.00 | |||
| Net Cash Flow | $21,321.00 | $106,605.00 | $213,210.00 |