Property Info
- MLS OM714263
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1390
- Living Area (sqft) 1390
- Foundation Slab
- Min Lease Slab
Interior Features
- Living Room/Dining Room Combo
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.7 | Gross Yield6.9% | Annual Rent$19,980.00 | Property Taxes$3,508.04 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,980.00 $1,665.00 / mo | $99,900.00 $1,665.00 / mo | $199,800.00 $1,665.00 / mo | |||
| Estimated Expenses | $3,508.04 | $17,540.20 | $35,080.40 | |||
| Net Cash Flow | $16,471.96 | $82,359.80 | $164,719.60 |