Property Info
- MLS OM719355
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 3204
- Living Area (sqft) 1860
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Thermostat
Cash Flow
| Cap Rate7.4 | Gross Yield9.1% | Annual Rent$45,360.00 | Property Taxes$8,454.29 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $45,360.00 $3,780.00 / mo | $226,800.00 $3,780.00 / mo | $453,600.00 $3,780.00 / mo | |||
| Estimated Expenses | $8,454.29 | $42,271.45 | $84,542.90 | |||
| Net Cash Flow | $36,905.71 | $184,528.55 | $369,057.10 |