Property Info
- MLS OM715555
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2998
- Living Area (sqft) 2177
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate6.8 | Gross Yield8.3% | Annual Rent$24,000.00 | Property Taxes$4,220.36 | 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 | $4,220.36 | $21,101.80 | $42,203.60 | |||
| Net Cash Flow | $19,779.64 | $98,898.20 | $197,796.40 |