Property Info
- MLS OM721485
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1693
- Living Area (sqft) 1104
- Foundation Slab
- Min Lease Slab
Interior Features
- Other
Cash Flow
| Cap Rate7.8 | Gross Yield9% | Annual Rent$18,000.00 | Property Taxes$2,484.17 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $2,484.17 | $12,420.85 | $24,841.70 | |||
| Net Cash Flow | $15,515.83 | $77,579.15 | $155,158.30 |