Property Info
- MLS TB8412239
- Unit No -
- Bedrooms 6
- Bathrooms 6
- Area (sqft) 3270
- Living Area (sqft) 3270
- Foundation Slab
- Min Lease Slab
- HOA Fees $324.00
Interior Features
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Wood Cabinets
- Stone Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.6 | Gross Yield7.8% | Annual Rent$57,000.00 | Property Taxes$11,984.40 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $57,000.00 $4,750.00 / mo | $285,000.00 $4,750.00 / mo | $570,000.00 $4,750.00 / mo | |||
| Estimated Expenses | $11,984.40 | $59,922.00 | $119,844.00 | |||
| Net Cash Flow | $45,015.60 | $225,078.00 | $450,156.00 | |||
| HOA Fees | $3,888.00 | $19,440.00 | $38,880.00 |