Property Info
- MLS PR9103802
- Unit No -
- Bedrooms 4
- Bathrooms 5
- Area (sqft) -
- Living Area (sqft) 6700
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
- HOA Fees $1,600.00
Interior Features
- Built-in Features
- Cathedral Ceiling(s)
- Ceiling Fans(s)
- Dry Bar
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- L Dining
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Stone Counters
- Walk-In Closet(
Cash Flow
| Cap Rate3.7 | Gross Yield4% | Annual Rent$240,000.00 | Property Taxes$0.00 | 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 | $0.00 | $0.00 | $0.00 | |||
| Net Cash Flow | $240,000.00 | $1,200,000.00 | $2,400,000.00 | |||
| HOA Fees | $19,200.00 | $96,000.00 | $192,000.00 |