Property Info
- MLS TB8430353
- Unit No 5
- Bedrooms 3
- Bathrooms 4
- Area (sqft) 1708
- Living Area (sqft) 1458
- Foundation Slab
- Min Lease Slab
- HOA Fees $370.00
Interior Features
- Ceiling Fans(s)
- Crown Molding
- High Ceilings
- In Wall Pest System
- Kitchen/Family Room Combo
- PrimaryBedroom Upstairs
- Solid Surface Counters
Cash Flow
| Cap Rate5.6 | Gross Yield7.7% | Annual Rent$43,200.00 | Property Taxes$7,160.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $43,200.00 $3,600.00 / mo | $216,000.00 $3,600.00 / mo | $432,000.00 $3,600.00 / mo | |||
| Estimated Expenses | $7,160.00 | $35,800.00 | $71,600.00 | |||
| Net Cash Flow | $36,040.00 | $180,200.00 | $360,400.00 | |||
| HOA Fees | $4,440.00 | $22,200.00 | $44,400.00 |