Property Info
- MLS O6401739
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1532
- Living Area (sqft) 1092
- Foundation Block, Slab
- Min Lease Block, Slab
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate7.5 | Gross Yield9% | Annual Rent$18,000.00 | Property Taxes$3,104.00 | 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 | $3,104.00 | $15,520.00 | $31,040.00 | |||
| Net Cash Flow | $14,896.00 | $74,480.00 | $148,960.00 |