Property Info
- MLS TB8453384
- Unit No -
- Bedrooms 6
- Bathrooms 3
- Area (sqft) 3084
- Living Area (sqft) 2614
- Foundation Slab
- Min Lease Slab
- HOA Fees $10.83
Interior Features
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
Cash Flow
| Cap Rate6.6 | Gross Yield9.1% | Annual Rent$30,600.00 | Property Taxes$8,418.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,600.00 $2,550.00 / mo | $153,000.00 $2,550.00 / mo | $306,000.00 $2,550.00 / mo | |||
| Estimated Expenses | $8,418.00 | $42,090.00 | $84,180.00 | |||
| Net Cash Flow | $22,182.00 | $110,910.00 | $221,820.00 | |||
| HOA Fees | $129.96 | $649.80 | $1,299.60 |