Property Info
- MLS OM715680
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1056
- Living Area (sqft) 958
- Foundation Slab
- Min Lease Slab
Interior Features
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate7.8 | Gross Yield9.2% | Annual Rent$15,600.00 | Property Taxes$2,400.27 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,600.00 $1,300.00 / mo | $78,000.00 $1,300.00 / mo | $156,000.00 $1,300.00 / mo | |||
| Estimated Expenses | $2,400.27 | $12,001.35 | $24,002.70 | |||
| Net Cash Flow | $13,199.73 | $65,998.65 | $131,997.30 |