Property Info
- MLS OM725986
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1841
- Living Area (sqft) 1428
- Foundation Slab
- Min Lease Slab
- HOA Fees $135.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate7.9 | Gross Yield8.5% | Annual Rent$22,140.00 | Property Taxes$0.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $22,140.00 $1,845.00 / mo | $110,700.00 $1,845.00 / mo | $221,400.00 $1,845.00 / mo | |||
| Estimated Expenses | $0.00 | 0 | 0 | |||
| Net Cash Flow | $22,140.00 | $110,700.00 | $221,400.00 | |||
| HOA Fees | $1,620.00 | $8,100.00 | $16,200.00 |