Property Info
- MLS PR9097979
- Unit No 1-3
- Bedrooms 8
- Bathrooms 5
- Area (sqft) -
- Living Area (sqft) 2666
- Foundation Brick/Mortar, Concrete Perimeter
- Min Lease Brick/Mortar, Concrete Perimeter
Interior Features
- Ceiling Fans(s)
- High Ceilings
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Smart Home
- Solid Surface Counters
- Solid Wood Cabinets
- Stone Counters
Cash Flow
| Cap Rate13.0 | Gross Yield13.1% | Annual Rent$144,000.00 | Property Taxes$1,200.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $144,000.00 $12,000.00 / mo | $720,000.00 $12,000.00 / mo | $1,440,000.00 $12,000.00 / mo | |||
| Estimated Expenses | $1,200.00 | $6,000.00 | $12,000.00 | |||
| Net Cash Flow | $142,800.00 | $714,000.00 | $1,428,000.00 |