Property Info
- MLS PR9112504
- Unit No 1104
- Bedrooms 1
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 797
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
- HOA Fees $522.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate3.7 | Gross Yield5.3% | Annual Rent$24,000.00 | Property Taxes$725.00 | 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 | $725.00 | $3,625.00 | $7,250.00 | |||
| Net Cash Flow | $23,275.00 | $116,375.00 | $232,750.00 | |||
| HOA Fees | $6,264.00 | $31,320.00 | $62,640.00 |