Property Info
- MLS PR9107282
- Unit No 101
- Bedrooms 3
- Bathrooms 2
- Area (sqft) -
- Living Area (sqft) 965
- Foundation Slab
- Min Lease Slab
- HOA Fees $180.00
Interior Features
- Ceiling Fans(s)
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Window Treatments
Cash Flow
| Cap Rate7.5 | Gross Yield8.7% | Annual Rent$24,000.00 | Property Taxes$1,083.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $24,000.00 $2,000.00 / mo | $120,000.00 $2,000.00 / mo | $240,000.00 $2,000.00 / mo | |||
| Estimated Expenses | $1,083.00 | $5,415.00 | $10,830.00 | |||
| Net Cash Flow | $22,917.00 | $114,585.00 | $229,170.00 | |||
| HOA Fees | $2,160.00 | $10,800.00 | $21,600.00 |