Property Info
- MLS TB8516509
- Unit No -
- Bedrooms 5
- Bathrooms 5
- Area (sqft) 3879
- Living Area (sqft) 3251
- Foundation Slab
- Min Lease -
- HOA Fees $456.00
Interior Features
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Stone Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate3.8 | Gross Yield6.4% | Annual Rent$38,400.00 | Property Taxes$10,422.20 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $38,400.00 $3,200.00 / mo | $192,000.00 $3,200.00 / mo | $384,000.00 $3,200.00 / mo | |||
| Estimated Expenses | $10,422.20 | $52,111.00 | $104,222.00 | |||
| Net Cash Flow | $27,977.80 | $139,889.00 | $279,778.00 | |||
| HOA Fees | $5,472.00 | $27,360.00 | $54,720.00 |