Property Info
- MLS TB8521541
- Unit No -
- Bedrooms 5
- Bathrooms 4
- Area (sqft) 5602
- Living Area (sqft) 4211
- Foundation Slab
- Min Lease Slab
- HOA Fees $200.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Surface Counters
- Solid Wood Cabinets
- Stone Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.1 | Gross Yield6.1% | Annual Rent$70,800.00 | Property Taxes$9,563.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $70,800.00 $5,900.00 / mo | $354,000.00 $5,900.00 / mo | $708,000.00 $5,900.00 / mo | |||
| Estimated Expenses | $9,563.00 | $47,815.00 | $95,630.00 | |||
| Net Cash Flow | $61,237.00 | $306,185.00 | $612,370.00 | |||
| HOA Fees | $2,400.00 | $12,000.00 | $24,000.00 |