Property Info
- MLS OM721643
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1412
- Living Area (sqft) 1100
- Foundation Slab
- Min Lease Slab
Interior Features
- High Ceilings
- Primary Bedroom Main Floor
- Solid Surface Counters
- Thermostat
- Vaulted Ceiling(s)
- Window Treatments
Cash Flow
| Cap Rate8.2 | Gross Yield9.6% | Annual Rent$21,600.00 | Property Taxes$3,103.89 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $3,103.89 | $15,519.45 | $31,038.90 | |||
| Net Cash Flow | $18,496.11 | $92,480.55 | $184,961.10 |