Property Info
- MLS TB8509725
- Unit No -
- Bedrooms 6
- Bathrooms 3
- Area (sqft) 3737
- Living Area (sqft) 3130
- Foundation Slab
- Min Lease Slab
- HOA Fees $6.25
Interior Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Crown Molding
- High Ceilings
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Surface Counters
- Solid Wood Cabinets
- Split Bedroom
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate23.4 | Gross Yield24% | Annual Rent$600,000.00 | Property Taxes$15,925.50 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $600,000.00 $50,000.00 / mo | $3,000,000.00 $50,000.00 / mo | $6,000,000.00 $50,000.00 / mo | |||
| Estimated Expenses | $15,925.50 | $79,627.50 | $159,255.00 | |||
| Net Cash Flow | $584,074.50 | $2,920,372.50 | $5,840,745.00 | |||
| HOA Fees | $75.00 | $375.00 | $750.00 |