Property Info
- MLS TB8375177
- Unit No -
- Bedrooms 5
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2590
- Foundation Slab
- Min Lease Slab
- HOA Fees $40.00
Interior Features
- High Ceilings
- Open Floorplan
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate13.7 | Gross Yield14.9% | Annual Rent$78,000.00 | Property Taxes$5,478.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $78,000.00 $6,500.00 / mo | $390,000.00 $6,500.00 / mo | $780,000.00 $6,500.00 / mo | |||
| Estimated Expenses | $5,478.00 | $27,390.00 | $54,780.00 | |||
| Net Cash Flow | $72,522.00 | $362,610.00 | $725,220.00 | |||
| HOA Fees | $480.00 | $2,400.00 | $4,800.00 |