Property Info
- MLS TB8347214
- Unit No -
- Bedrooms 8
- Bathrooms 5
- Area (sqft) -
- Living Area (sqft) 4200
- Foundation Slab
- Min Lease Slab
- HOA Fees $300.00
Interior Features
- Built-in Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Stone Counters
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate5.2 | Gross Yield6.4% | Annual Rent$54,000.00 | Property Taxes$7,000.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $54,000.00 $4,500.00 / mo | $270,000.00 $4,500.00 / mo | $540,000.00 $4,500.00 / mo | |||
| Estimated Expenses | $7,000.00 | $35,000.00 | $70,000.00 | |||
| Net Cash Flow | $47,000.00 | $235,000.00 | $470,000.00 | |||
| HOA Fees | $3,600.00 | $18,000.00 | $36,000.00 |
