Property Info
- MLS O6326918
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1632
- Living Area (sqft) 1253
- Foundation Block
- Min Lease Block
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate5.4 | Gross Yield6% | Annual Rent$18,000.00 | Property Taxes$1,892.34 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $1,892.34 | $9,461.70 | $18,923.40 | |||
| Net Cash Flow | $16,107.66 | $80,538.30 | $161,076.60 |