Property Info
- MLS PR9100377
- Unit No -
- Bedrooms 6
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 3800
- Foundation Concrete Perimeter, Slab
- Min Lease Concrete Perimeter, Slab
- HOA Fees $140.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Window Treatments
Cash Flow
| Cap Rate14.1 | Gross Yield14.3% | Annual Rent$240,000.00 | Property Taxes$2,064.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $240,000.00 $20,000.00 / mo | $1,200,000.00 $20,000.00 / mo | $2,400,000.00 $20,000.00 / mo | |||
| Estimated Expenses | $2,064.00 | $10,320.00 | $20,640.00 | |||
| Net Cash Flow | $237,936.00 | $1,189,680.00 | $2,379,360.00 | |||
| HOA Fees | $1,680.00 | $8,400.00 | $16,800.00 |