Property Info
- MLS OM718385
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1348
- Living Area (sqft) 1348
- Foundation Slab
- Min Lease Slab
Interior Features
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate6.1 | Gross Yield7.6% | Annual Rent$20,100.00 | Property Taxes$3,969.39 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $20,100.00 $1,675.00 / mo | $100,500.00 $1,675.00 / mo | $201,000.00 $1,675.00 / mo | |||
| Estimated Expenses | $3,969.39 | $19,846.95 | $39,693.90 | |||
| Net Cash Flow | $16,130.61 | $80,653.05 | $161,306.10 |