Property Info
- MLS TB8526720
- Unit No -
- Bedrooms 5
- Bathrooms 3
- Area (sqft) 4363
- Living Area (sqft) 3349
- Foundation Slab
- Min Lease Slab
- HOA Fees $103.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Solid Wood Cabinets
- Split Bedroom
- Stone Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.2 | Gross Yield6.8% | Annual Rent$36,000.00 | Property Taxes$7,023.25 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $36,000.00 $3,000.00 / mo | $180,000.00 $3,000.00 / mo | $360,000.00 $3,000.00 / mo | |||
| Estimated Expenses | $7,023.25 | $35,116.25 | $70,232.50 | |||
| Net Cash Flow | $28,976.75 | $144,883.75 | $289,767.50 | |||
| HOA Fees | $1,236.00 | $6,180.00 | $12,360.00 |