Property Info
- MLS OM724669
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 2976
- Living Area (sqft) 2239
- Foundation Slab
- Min Lease -
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Split Bedroom
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate6.6 | Gross Yield8% | Annual Rent$27,600.00 | Property Taxes$4,913.88 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,600.00 $2,300.00 / mo | $138,000.00 $2,300.00 / mo | $276,000.00 $2,300.00 / mo | |||
| Estimated Expenses | $4,913.88 | $24,569.40 | $49,138.80 | |||
| Net Cash Flow | $22,686.12 | $113,430.60 | $226,861.20 |