Property Info
- MLS OM716980
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 1058
- Living Area (sqft) 782
- Foundation Slab
- Min Lease Slab
Interior Features
- Other
Cash Flow
| Cap Rate4.0 | Gross Yield5.5% | Annual Rent$6,900.00 | Property Taxes$1,852.40 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $6,900.00 $575.00 / mo | $34,500.00 $575.00 / mo | $69,000.00 $575.00 / mo | |||
| Estimated Expenses | $1,852.40 | $9,262.00 | $18,524.00 | |||
| Net Cash Flow | $5,047.60 | $25,238.00 | $50,476.00 |