Property Info
- MLS TB8503375
- Unit No -
- Bedrooms 5
- Bathrooms 3
- Area (sqft) 4427
- Living Area (sqft) 3287
- Foundation Slab
- Min Lease Slab
- HOA Fees $80.00
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Crown Molding
- Open Floorplan
- Split Bedroom
- Wet Bar
- Window Treatments
Cash Flow
| Cap Rate5.9 | Gross Yield7.5% | Annual Rent$67,200.00 | Property Taxes$13,836.20 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $67,200.00 $5,600.00 / mo | $336,000.00 $5,600.00 / mo | $672,000.00 $5,600.00 / mo | |||
| Estimated Expenses | $13,836.20 | $69,181.00 | $138,362.00 | |||
| Net Cash Flow | $53,363.80 | $266,819.00 | $533,638.00 | |||
| HOA Fees | $960.00 | $4,800.00 | $9,600.00 |