Property Info
- MLS TB8406301
- Unit No -
- Bedrooms 5
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2674
- Foundation Slab
- Min Lease Slab
- HOA Fees $79.00
Interior Features
- Living Room/Dining Room Combo
- PrimaryBedroom Upstairs
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.7 | Gross Yield7.3% | Annual Rent$31,200.00 | Property Taxes$9,892.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $31,200.00 $2,600.00 / mo | $156,000.00 $2,600.00 / mo | $312,000.00 $2,600.00 / mo | |||
| Estimated Expenses | $9,892.00 | $49,460.00 | $98,920.00 | |||
| Net Cash Flow | $21,308.00 | $106,540.00 | $213,080.00 | |||
| HOA Fees | $948.00 | $4,740.00 | $9,480.00 |