Property Info
- MLS OM727396
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 2052
- Living Area (sqft) 2052
- Foundation Slab
- Min Lease Slab
Interior Features
- L Dining
Cash Flow
| Cap Rate8.8 | Gross Yield10.2% | Annual Rent$19,800.00 | Property Taxes$2,564.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $19,800.00 $1,650.00 / mo | $99,000.00 $1,650.00 / mo | $198,000.00 $1,650.00 / mo | |||
| Estimated Expenses | $2,564.00 | $12,820.00 | $25,640.00 | |||
| Net Cash Flow | $17,236.00 | $86,180.00 | $172,360.00 |