Property Info
- MLS TB8412203
- Unit No -
- Bedrooms 6
- Bathrooms 6
- Area (sqft) 5002
- Living Area (sqft) 5002
- Foundation Slab
- Min Lease Slab
- HOA Fees $81.00
Interior Features
- Cathedral Ceiling(s)
- Central Vaccum
- High Ceilings
- Open Floorplan
- Window Treatments
Cash Flow
| Cap Rate3.6 | Gross Yield5.7% | Annual Rent$50,400.00 | Property Taxes$17,669.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $50,400.00 $4,200.00 / mo | $252,000.00 $4,200.00 / mo | $504,000.00 $4,200.00 / mo | |||
| Estimated Expenses | $17,669.00 | $88,345.00 | $176,690.00 | |||
| Net Cash Flow | $32,731.00 | $163,655.00 | $327,310.00 | |||
| HOA Fees | $972.00 | $4,860.00 | $9,720.00 |