Property Info
- MLS OM717277
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 2356
- Living Area (sqft) 2356
- Foundation Pillar/Post/Pier
- Min Lease Pillar/Post/Pier
Interior Features
- Accessibility Features
- Ceiling Fans(s)
- High Ceilings
- Kitchen/Family Room Combo
- Primary Bedroom Main Floor
- Split Bedroom
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate7.9 | Gross Yield9.7% | Annual Rent$19,200.00 | Property Taxes$3,460.61 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $3,460.61 | $17,303.05 | $34,606.10 | |||
| Net Cash Flow | $15,739.39 | $78,696.95 | $157,393.90 |