Property Info
- MLS OM717585
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2198
- Living Area (sqft) 1512
- Foundation Slab
- Min Lease Slab
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Split Bedroom
- Thermostat
- Tray Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.5 | Gross Yield8% | Annual Rent$20,400.00 | Property Taxes$1,395.51 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,400.00 $1,700.00 / mo | $102,000.00 $1,700.00 / mo | $204,000.00 $1,700.00 / mo | |||
| Estimated Expenses | $1,395.51 | $6,977.55 | $13,955.10 | |||
| Net Cash Flow | $19,004.49 | $95,022.45 | $190,044.90 |