Property Info
- MLS TB8355018
- Unit No -
- Bedrooms 5
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2969
- Foundation Slab
- Min Lease Slab
- HOA Fees $13.17
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Open Floorplan
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate7.4 | Gross Yield9.2% | Annual Rent$42,000.00 | Property Taxes$8,095.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $42,000.00 $3,500.00 / mo | $210,000.00 $3,500.00 / mo | $420,000.00 $3,500.00 / mo | |||
| Estimated Expenses | $8,095.00 | $40,475.00 | $80,950.00 | |||
| Net Cash Flow | $33,905.00 | $169,525.00 | $339,050.00 | |||
| HOA Fees | $158.04 | $790.20 | $1,580.40 |