Property Info
- MLS OM715621
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 908
- Living Area (sqft) 908
- Foundation Block
- Min Lease -
Interior Features
- Solid Wood Cabinets
- Stone Counters
- Thermostat
Cash Flow
| Cap Rate9.8 | Gross Yield10.9% | Annual Rent$17,400.00 | Property Taxes$1,658.29 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,400.00 $1,450.00 / mo | $87,000.00 $1,450.00 / mo | $174,000.00 $1,450.00 / mo | |||
| Estimated Expenses | $1,658.29 | $8,291.45 | $16,582.90 | |||
| Net Cash Flow | $15,741.71 | $78,708.55 | $157,417.10 |