Property Info
- MLS TB8516364
- Unit No -
- Bedrooms 5
- Bathrooms 5
- Area (sqft) 3879
- Living Area (sqft) 3251
- Foundation Block, Slab
- Min Lease Block, Slab
- HOA Fees $456.00
Interior Features
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Thermostat
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.2 | Gross Yield6.9% | Annual Rent$41,400.00 | Property Taxes$10,472.50 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $41,400.00 $3,450.00 / mo | $207,000.00 $3,450.00 / mo | $414,000.00 $3,450.00 / mo | |||
| Estimated Expenses | $10,472.50 | $52,362.50 | $104,725.00 | |||
| Net Cash Flow | $30,927.50 | $154,637.50 | $309,275.00 | |||
| HOA Fees | $5,472.00 | $27,360.00 | $54,720.00 |