Property Info
- MLS OM719869
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) 1176
- Living Area (sqft) 1176
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Split Bedroom
- Thermostat
Cash Flow
| Cap Rate6.4 | Gross Yield7.6% | Annual Rent$16,800.00 | Property Taxes$2,693.28 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $2,693.28 | $13,466.40 | $26,932.80 | |||
| Net Cash Flow | $14,106.72 | $70,533.60 | $141,067.20 |