Property Info
- MLS OM724380
- Unit No -
- Bedrooms 3
- Bathrooms 1
- Area (sqft) 1072
- Living Area (sqft) 936
- Foundation Block, Slab
- Min Lease Block, Slab
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate6.7 | Gross Yield8.5% | Annual Rent$14,400.00 | Property Taxes$3,158.39 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,400.00 $1,200.00 / mo | $72,000.00 $1,200.00 / mo | $144,000.00 $1,200.00 / mo | |||
| Estimated Expenses | $3,158.39 | $15,791.95 | $31,583.90 | |||
| Net Cash Flow | $11,241.61 | $56,208.05 | $112,416.10 |