Property Info
- MLS OM728288
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1268
- Living Area (sqft) 1268
- Foundation Crawlspace, Other
- Min Lease -
Interior Features
- Ninguno
Cash Flow
| Cap Rate16.1 | Gross Yield16.8% | Annual Rent$21,000.00 | Property Taxes$856.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $21,000.00 $1,750.00 / mo | $105,000.00 $1,750.00 / mo | $210,000.00 $1,750.00 / mo | |||
| Estimated Expenses | $856.00 | $4,280.00 | $8,560.00 | |||
| Net Cash Flow | $20,144.00 | $100,720.00 | $201,440.00 |