Property Info
- MLS TB8388486
- Unit No -
- Bedrooms 6
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 3102
- Foundation Block
- Min Lease Block
- HOA Fees $149.00
Interior Features
Cash Flow
| Cap Rate5.4 | Gross Yield7.2% | Annual Rent$39,540.00 | Property Taxes$7,901.46 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $39,540.00 $3,295.00 / mo | $197,700.00 $3,295.00 / mo | $395,400.00 $3,295.00 / mo | |||
| Estimated Expenses | $7,901.46 | $39,507.30 | $79,014.60 | |||
| Net Cash Flow | $31,638.54 | $158,192.70 | $316,385.40 | |||
| HOA Fees | $1,788.00 | $8,940.00 | $17,880.00 |