Property Info
- MLS OM725261
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2001
- Living Area (sqft) 1405
- Foundation Slab
- Min Lease Slab
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Other
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate7.2 | Gross Yield8.7% | Annual Rent$19,200.00 | Property Taxes$3,468.20 | 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 | $3,468.20 | $17,341.00 | $34,682.00 | |||
| Net Cash Flow | $15,731.80 | $78,659.00 | $157,318.00 |