Property Info
- MLS TB8375456
- Unit No -
- Bedrooms 5
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2620
- Foundation Slab
- Min Lease Slab
- HOA Fees $185.00
Interior Features
- Open Floorplan
- PrimaryBedroom Upstairs
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.1 | Gross Yield7.5% | Annual Rent$33,600.00 | Property Taxes$3,709.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $33,600.00 $2,800.00 / mo | $168,000.00 $2,800.00 / mo | $336,000.00 $2,800.00 / mo | |||
| Estimated Expenses | $3,709.00 | $18,545.00 | $37,090.00 | |||
| Net Cash Flow | $29,891.00 | $149,455.00 | $298,910.00 | |||
| HOA Fees | $2,220.00 | $11,100.00 | $22,200.00 |