Property Info
- MLS T3511170
- Unit No -
- Bedrooms 5
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2410
- Foundation Slab
- Min Lease Slab
- HOA Fees $22.08
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Split Bedroom
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.9 | Gross Yield7.3% | Annual Rent$37,800.00 | Property Taxes$7,181.68 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $37,800.00 $3,150.00 / mo | $189,000.00 $3,150.00 / mo | $378,000.00 $3,150.00 / mo | |||
| Estimated Expenses | $7,181.68 | $35,908.40 | $71,816.80 | |||
| Net Cash Flow | $30,618.32 | $153,091.60 | $306,183.20 | |||
| HOA Fees | $264.96 | $1,324.80 | $2,649.60 |