Property Info
- MLS TB8491265
- Unit No -
- Bedrooms 5
- Bathrooms 3
- Area (sqft) 2838
- Living Area (sqft) 2838
- Foundation Slab
- Min Lease Slab
- HOA Fees $18.33
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Open Floorplan
- Primary Bedroom Main Floor
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.2 | Gross Yield8.6% | Annual Rent$30,000.00 | Property Taxes$4,453.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $4,453.00 | $22,265.00 | $44,530.00 | |||
| Net Cash Flow | $25,547.00 | $127,735.00 | $255,470.00 | |||
| HOA Fees | $219.96 | $1,099.80 | $2,199.60 |