Property Info
- MLS OM718526
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 2328
- Living Area (sqft) 1828
- Foundation Slab
- Min Lease -
Interior Features
- High Ceilings
Cash Flow
| Cap Rate5.7 | Gross Yield7.1% | Annual Rent$21,000.00 | Property Taxes$4,306.36 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,000.00 $1,750.00 / mo | $105,000.00 $1,750.00 / mo | $210,000.00 $1,750.00 / mo | |||
| Estimated Expenses | $4,306.36 | $21,531.80 | $43,063.60 | |||
| Net Cash Flow | $16,693.64 | $83,468.20 | $166,936.40 |