Property Info
- MLS OM728287
- Unit No -
- Bedrooms 4
- Bathrooms 2
- Area (sqft) 1558
- Living Area (sqft) 1558
- Foundation Crawlspace
- Min Lease Crawlspace
Interior Features
- Ninguno
Cash Flow
| Cap Rate11.8 | Gross Yield12.7% | Annual Rent$21,600.00 | Property Taxes$1,622.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,600.00 $1,800.00 / mo | $108,000.00 $1,800.00 / mo | $216,000.00 $1,800.00 / mo | |||
| Estimated Expenses | $1,622.00 | $8,110.00 | $16,220.00 | |||
| Net Cash Flow | $19,978.00 | $99,890.00 | $199,780.00 |