Property Info
- MLS OM717352
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 10019
- Living Area (sqft) 1212
- Foundation Slab
- Min Lease Slab
Interior Features
- Primary Bedroom Main Floor
- Split Bedroom
Cash Flow
| Cap Rate7.9 | Gross Yield9.2% | Annual Rent$25,200.00 | Property Taxes$3,430.43 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $25,200.00 $2,100.00 / mo | $126,000.00 $2,100.00 / mo | $252,000.00 $2,100.00 / mo | |||
| Estimated Expenses | $3,430.43 | $17,152.15 | $34,304.30 | |||
| Net Cash Flow | $21,769.57 | $108,847.85 | $217,695.70 |