Property Info
- MLS TB8303825
- Unit No -
- Bedrooms 5
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2415
- Foundation Block, Slab
- Min Lease Block, Slab
- HOA Fees $20.00
Interior Features
- Ceiling Fans(s)
- In Wall Pest System
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.3 | Gross Yield7.5% | Annual Rent$32,940.00 | Property Taxes$9,302.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $32,940.00 $2,745.00 / mo | $164,700.00 $2,745.00 / mo | $329,400.00 $2,745.00 / mo | |||
| Estimated Expenses | $9,302.00 | $46,510.00 | $93,020.00 | |||
| Net Cash Flow | $23,638.00 | $118,190.00 | $236,380.00 | |||
| HOA Fees | $240.00 | $1,200.00 | $2,400.00 |