Property Info
- MLS OM725790
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2294
- Living Area (sqft) 2150
- Foundation Block, Slab
- Min Lease Block, Slab
Interior Features
- Ceiling Fans(s)
- Primary Bedroom Main Floor
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.0 | Gross Yield8.4% | Annual Rent$19,200.00 | Property Taxes$3,108.89 | 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 | $3,108.89 | $15,544.45 | $31,088.90 | |||
| Net Cash Flow | $16,091.11 | $80,455.55 | $160,911.10 |