Property Info
- MLS OM720781
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2326
- Living Area (sqft) 1663
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.7 | Gross Yield7% | Annual Rent$21,000.00 | Property Taxes$4,001.00 | 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 | $4,001.00 | $20,005.00 | $40,010.00 | |||
| Net Cash Flow | $16,999.00 | $84,995.00 | $169,990.00 |