Property Info
- MLS TB8400709
- Unit No -
- Bedrooms 5
- Bathrooms 3
- Area (sqft) 3741
- Living Area (sqft) 2964
- Foundation Slab
- Min Lease Slab
- HOA Fees $102.00
Interior Features
- Ceiling Fans(s)
- PrimaryBedroom Upstairs
- Thermostat
- Walk-In Closet(s)
Cash Flow
Cap Rate7.1 | Gross Yield8.6% | Annual Rent$68,400.00 | Property Taxes$10,710.20 | Operating Expenses0 |
Year 1 | Year 5 | Year 10 | ||||
Expected Rent | $68,400.00 $5,700.00 / mo | $342,000.00 $5,700.00 / mo | $684,000.00 $5,700.00 / mo | |||
Estimated Expenses | $10,710.20 | $53,551.00 | $107,102.00 | |||
Net Cash Flow | $57,689.80 | $288,449.00 | $576,898.00 | |||
HOA Fees | $1,224.00 | $6,120.00 | $12,240.00 |