Property Info
- MLS TB8515237
- Unit No -
- Bedrooms 5
- Bathrooms 3
- Area (sqft) 3074
- Living Area (sqft) 2674
- Foundation Slab
- Min Lease Slab
- HOA Fees $82.00
Interior Features
- Attic Ventilator
- High Ceilings
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Smart Home
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.1 | Gross Yield7.6% | Annual Rent$32,400.00 | Property Taxes$9,823.12 | 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 | $9,823.12 | $49,115.60 | $98,231.20 | |||
| Net Cash Flow | $22,576.88 | $112,884.40 | $225,768.80 | |||
| HOA Fees | $984.00 | $4,920.00 | $9,840.00 |