Property Info
- MLS TB8456987
- Unit No -
- Bedrooms 5
- Bathrooms 3
- Area (sqft) 3244
- Living Area (sqft) 2674
- Foundation Slab
- Min Lease Slab
- HOA Fees $11.83
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
Cash Flow
| Cap Rate6.2 | Gross Yield8.1% | Annual Rent$42,000.00 | Property Taxes$9,876.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $42,000.00 $3,500.00 / mo | $210,000.00 $3,500.00 / mo | $420,000.00 $3,500.00 / mo | |||
| Estimated Expenses | $9,876.00 | $49,380.00 | $98,760.00 | |||
| Net Cash Flow | $32,124.00 | $160,620.00 | $321,240.00 | |||
| HOA Fees | $141.96 | $709.80 | $1,419.60 |