Property Info
- MLS OM724510
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 2956
- Living Area (sqft) 1636
- Foundation Slab
- Min Lease Slab
Interior Features
- Accessibility Features
- Built-in Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate1.4 | Gross Yield1.8% | Annual Rent$12,000.00 | Property Taxes$2,760.50 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,000.00 $1,000.00 / mo | $60,000.00 $1,000.00 / mo | $120,000.00 $1,000.00 / mo | |||
| Estimated Expenses | $2,760.50 | $13,802.50 | $27,605.00 | |||
| Net Cash Flow | $9,239.50 | $46,197.50 | $92,395.00 |