Property Info
- MLS TB8328414
- Unit No -
- Bedrooms 5
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 3521
- Foundation Slab
- Min Lease Slab
- HOA Fees $8.33
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Split Bedroom
- Vaulted Ceiling(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.8 | Gross Yield8.9% | Annual Rent$75,600.00 | Property Taxes$8,796.54 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $75,600.00 $6,300.00 / mo | $378,000.00 $6,300.00 / mo | $756,000.00 $6,300.00 / mo | |||
| Estimated Expenses | $8,796.54 | $43,982.70 | $87,965.40 | |||
| Net Cash Flow | $66,803.46 | $334,017.30 | $668,034.60 | |||
| HOA Fees | $99.96 | $499.80 | $999.60 |