Property Info
- MLS OM719400
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) 1112
- Living Area (sqft) 846
- Foundation Slab
- Min Lease Slab
Interior Features
- Other
Cash Flow
| Cap Rate8.0 | Gross Yield9.2% | Annual Rent$19,200.00 | Property Taxes$2,432.60 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,200.00 $1,600.00 / mo | $96,000.00 $1,600.00 / mo | $192,000.00 $1,600.00 / mo | |||
| Estimated Expenses | $2,432.60 | $12,163.00 | $24,326.00 | |||
| Net Cash Flow | $16,767.40 | $83,837.00 | $167,674.00 |