Property Info
- MLS OM718690
- Unit No -
- Bedrooms 2
- Bathrooms 1
- Area (sqft) 528
- Living Area (sqft) 528
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Other
Cash Flow
| Cap Rate10.0 | Gross Yield11% | Annual Rent$13,800.00 | Property Taxes$1,274.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $13,800.00 $1,150.00 / mo | $69,000.00 $1,150.00 / mo | $138,000.00 $1,150.00 / mo | |||
| Estimated Expenses | $1,274.00 | $6,370.00 | $12,740.00 | |||
| Net Cash Flow | $12,526.00 | $62,630.00 | $125,260.00 |