Property Info
- MLS TB8436614
- Unit No -
- Bedrooms 5
- Bathrooms 5
- Area (sqft) 2730
- Living Area (sqft) 2263
- Foundation Slab
- Min Lease Slab
- HOA Fees $579.63
Interior Features
- Ceiling Fans(s)
- Crown Molding
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Surface Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate7.0 | Gross Yield10.4% | Annual Rent$46,740.00 | Property Taxes$8,060.08 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $46,740.00 $3,895.00 / mo | $233,700.00 $3,895.00 / mo | $467,400.00 $3,895.00 / mo | |||
| Estimated Expenses | $8,060.08 | $40,300.40 | $80,600.80 | |||
| Net Cash Flow | $38,679.92 | $193,399.60 | $386,799.20 | |||
| HOA Fees | $6,955.56 | $34,777.80 | $69,555.60 |