Property Info
- MLS OM723605
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2004
- Living Area (sqft) 1360
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate4.9 | Gross Yield6.2% | Annual Rent$15,600.00 | Property Taxes$3,288.61 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $15,600.00 $1,300.00 / mo | $78,000.00 $1,300.00 / mo | $156,000.00 $1,300.00 / mo | |||
| Estimated Expenses | $3,288.61 | $16,443.05 | $32,886.10 | |||
| Net Cash Flow | $12,311.39 | $61,556.95 | $123,113.90 |