Property Info
- MLS OM714234
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 1398
- Living Area (sqft) 1398
- Foundation Block, Pillar/Post/Pier
- Min Lease Block, Pillar/Post/Pier
Interior Features
- Other
Cash Flow
| Cap Rate15.3 | Gross Yield16.2% | Annual Rent$27,000.00 | Property Taxes$1,479.49 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,000.00 $2,250.00 / mo | $135,000.00 $2,250.00 / mo | $270,000.00 $2,250.00 / mo | |||
| Estimated Expenses | $1,479.49 | $7,397.45 | $14,794.90 | |||
| Net Cash Flow | $25,520.51 | $127,602.55 | $255,205.10 |