Property Info
- MLS TB8477666
- Unit No -
- Bedrooms 5
- Bathrooms 3
- Area (sqft) 3414
- Living Area (sqft) 2949
- Foundation Slab
- Min Lease Slab
- HOA Fees $8.36
Interior Features
- Ceiling Fans(s)
- In Wall Pest System
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.1 | Gross Yield7.4% | Annual Rent$32,400.00 | Property Taxes$9,799.22 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $32,400.00 $2,700.00 / mo | $162,000.00 $2,700.00 / mo | $324,000.00 $2,700.00 / mo | |||
| Estimated Expenses | $9,799.22 | $48,996.10 | $97,992.20 | |||
| Net Cash Flow | $22,600.78 | $113,003.90 | $226,007.80 | |||
| HOA Fees | $100.32 | $501.60 | $1,003.20 |