303 VILLAMIL #1108 (MLS: PR9110390) For Sale

303 VILLAMIL #1108, (), 00907

Currently Rented at $2,850.00 / month

Area: -

Property Info

  • MLS PR9110390
  • Unit No 1108
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) -
  • Living Area (sqft) 1442
  • Foundation Concrete Perimeter
  • Min Lease Concrete Perimeter
  • HOA Fees $381.00

Interior Features

  • Ceiling Fans(s)
  • Kitchen/Family Room Combo
  • Living Room/Dining Room Combo
  • Open Floorplan

Buy Price

$
$585,000.00

Rental Price

$
$2,850.00
  • Cap Rate
  • 5.1%
  • Gross Yield
  • 5.8%
  • Lease End Date
  • August 18, 2025

  • Rent Amount
  • $2,850.00

Cash Flow

Cap Rate5.1 Gross Yield5.8% Annual Rent$34,200.00 Property Taxes$0.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $34,200.00 $2,850.00 / mo $171,000.00 $2,850.00 / mo $342,000.00 $2,850.00 / mo
Estimated Expenses $0.00 $0.00 $0.00
Net Cash Flow $34,200.00 $171,000.00 $342,000.00
HOA Fees $4,572.00 $22,860.00 $45,720.00