Property Info
- MLS OM718468
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 1357
- Living Area (sqft) 925
- Foundation Concrete Perimeter, Slab
- Min Lease Concrete Perimeter, Slab
Interior Features
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate9.8 | Gross Yield11.2% | Annual Rent$16,200.00 | Property Taxes$1,982.48 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,200.00 $1,350.00 / mo | $81,000.00 $1,350.00 / mo | $162,000.00 $1,350.00 / mo | |||
| Estimated Expenses | $1,982.48 | $9,912.40 | $19,824.80 | |||
| Net Cash Flow | $14,217.52 | $71,087.60 | $142,175.20 |