Property Info
- MLS TB8341667
- Unit No -
- Bedrooms 6
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 3696
- Foundation Slab
- Min Lease -
- HOA Fees $96.67
Interior Features
- Ceiling Fans(s)
- Coffered Ceiling(s)
- High Ceilings
- Open Floorplan
- PrimaryBedroom Upstairs
- Solid Surface Counters
- Solid Wood Cabinets
- Vaulted Ceiling(s)
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate7.8 | Gross Yield9.2% | Annual Rent$60,000.00 | Property Taxes$8,389.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $60,000.00 $5,000.00 / mo | $300,000.00 $5,000.00 / mo | $600,000.00 $5,000.00 / mo | |||
| Estimated Expenses | $8,389.00 | $41,945.00 | $83,890.00 | |||
| Net Cash Flow | $51,611.00 | $258,055.00 | $516,110.00 | |||
| HOA Fees | $1,160.04 | $5,800.20 | $11,600.40 |