Property Info
- MLS OM723573
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1740
- Living Area (sqft) 1320
- Foundation Block
- Min Lease Block
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.1 | Gross Yield8.5% | Annual Rent$19,200.00 | Property Taxes$3,299.00 | 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 | $3,299.00 | $16,495.00 | $32,990.00 | |||
| Net Cash Flow | $15,901.00 | $79,505.00 | $159,010.00 |