Property Info
- MLS OM718367
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1988
- Living Area (sqft) 1514
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.8 | Gross Yield7.4% | Annual Rent$19,200.00 | Property Taxes$4,202.17 | 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 | $4,202.17 | $21,010.85 | $42,021.70 | |||
| Net Cash Flow | $14,997.83 | $74,989.15 | $149,978.30 |