Property Info
- MLS TB8484730
- Unit No -
- Bedrooms 5
- Bathrooms 3
- Area (sqft) 3441
- Living Area (sqft) 2646
- Foundation Other
- Min Lease Other
- HOA Fees $83.00
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.0 | Gross Yield6.4% | Annual Rent$38,400.00 | Property Taxes$7,654.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $38,400.00 $3,200.00 / mo | $192,000.00 $3,200.00 / mo | $384,000.00 $3,200.00 / mo | |||
| Estimated Expenses | $7,654.00 | $38,270.00 | $76,540.00 | |||
| Net Cash Flow | $30,746.00 | $153,730.00 | $307,460.00 | |||
| HOA Fees | $996.00 | $4,980.00 | $9,960.00 |