Property Info
- MLS TB8324092
- Unit No -
- Bedrooms 5
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 3498
- Foundation Slab
- Min Lease Slab
- HOA Fees $86.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Open Floorplan
- Split Bedroom
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate4.5 | Gross Yield6% | Annual Rent$35,940.00 | Property Taxes$7,668.80 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $35,940.00 $2,995.00 / mo | $179,700.00 $2,995.00 / mo | $359,400.00 $2,995.00 / mo | |||
| Estimated Expenses | $7,668.80 | $38,344.00 | $76,688.00 | |||
| Net Cash Flow | $28,271.20 | $141,356.00 | $282,712.00 | |||
| HOA Fees | $1,032.00 | $5,160.00 | $10,320.00 |