Property Info
- MLS TB8404206
- Unit No -
- Bedrooms 5
- Bathrooms 4
- Area (sqft) 6239
- Living Area (sqft) 4180
- Foundation Slab, Stem Wall
- Min Lease Slab, Stem Wall
- HOA Fees $9.58
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Eat-in Kitchen
- Open Floorplan
- Primary Bedroom Main Floor
- Stone Counters
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate3.9 | Gross Yield5.1% | Annual Rent$70,800.00 | Property Taxes$16,166.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $70,800.00 $5,900.00 / mo | $354,000.00 $5,900.00 / mo | $708,000.00 $5,900.00 / mo | |||
| Estimated Expenses | $16,166.00 | $80,830.00 | $161,660.00 | |||
| Net Cash Flow | $54,634.00 | $273,170.00 | $546,340.00 | |||
| HOA Fees | $114.96 | $574.80 | $1,149.60 |