Property Info
- MLS PR9108375
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2233
- Foundation Other
- Min Lease -
- HOA Fees $131.00
Interior Features
- Eat-in Kitchen
- Other
Cash Flow
| Cap Rate6.4 | Gross Yield6.8% | Annual Rent$52,800.00 | Property Taxes$1,468.92 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $52,800.00 $4,400.00 / mo | $264,000.00 $4,400.00 / mo | $528,000.00 $4,400.00 / mo | |||
| Estimated Expenses | $1,468.92 | $7,344.60 | $14,689.20 | |||
| Net Cash Flow | $51,331.08 | $256,655.40 | $513,310.80 | |||
| HOA Fees | $1,572.00 | $7,860.00 | $15,720.00 |