Property Info
- MLS TB8522614
- Unit No -
- Bedrooms 5
- Bathrooms 3
- Area (sqft) 3202
- Living Area (sqft) 2260
- Foundation Slab
- Min Lease Slab
- HOA Fees $56.67
Interior Features
- Ceiling Fans(s)
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Split Bedroom
- Stone Counters
- Thermostat
- Window Treatments
Cash Flow
| Cap Rate5.5 | Gross Yield6.9% | Annual Rent$32,400.00 | Property Taxes$5,990.64 | 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 | $5,990.64 | $29,953.20 | $59,906.40 | |||
| Net Cash Flow | $26,409.36 | $132,046.80 | $264,093.60 | |||
| HOA Fees | $680.04 | $3,400.20 | $6,800.40 |