Property Info
- MLS PR9113170
- Unit No -
- Bedrooms 4
- Bathrooms 6
- Area (sqft) -
- Living Area (sqft) 3500
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,250.00
Interior Features
- High Ceilings
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- PrimaryBedroom Upstairs
- Smart Home
- Solid Surface Counters
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate6.6 | Gross Yield6.8% | Annual Rent$444,000.00 | Property Taxes$0.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $444,000.00 $37,000.00 / mo | $2,220,000.00 $37,000.00 / mo | $4,440,000.00 $37,000.00 / mo | |||
| Estimated Expenses | $0.00 | $0.00 | $0.00 | |||
| Net Cash Flow | $444,000.00 | $2,220,000.00 | $4,440,000.00 | |||
| HOA Fees | $15,000.00 | $75,000.00 | $150,000.00 |