Property Info
- MLS OM727966
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1243
- Living Area (sqft) 1243
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Open Floorplan
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.4 | Gross Yield5.6% | Annual Rent$17,580.00 | Property Taxes$3,819.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $17,580.00 $1,465.00 / mo | $87,900.00 $1,465.00 / mo | $175,800.00 $1,465.00 / mo | |||
| Estimated Expenses | $3,819.00 | $19,095.00 | $38,190.00 | |||
| Net Cash Flow | $13,761.00 | $68,805.00 | $137,610.00 |