Property Info
- MLS OM716445
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 672
- Living Area (sqft) 672
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
Cash Flow
| Cap Rate13.3 | Gross Yield14.3% | Annual Rent$12,000.00 | Property Taxes$845.23 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,000.00 $1,000.00 / mo | $60,000.00 $1,000.00 / mo | $120,000.00 $1,000.00 / mo | |||
| Estimated Expenses | $845.23 | $4,226.15 | $8,452.30 | |||
| Net Cash Flow | $11,154.77 | $55,773.85 | $111,547.70 |