Property Info
- MLS PR9113616
- Unit No 2501
- Bedrooms 3
- Bathrooms 4
- Area (sqft) -
- Living Area (sqft) 4915
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,060.00
Interior Features
- Eat-in Kitchen
- High Ceilings
- Open Floorplan
- PrimaryBedroom Upstairs
- Stone Counters
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.5 | Gross Yield6% | Annual Rent$150,000.00 | Property Taxes$0.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $150,000.00 $12,500.00 / mo | $750,000.00 $12,500.00 / mo | $1,500,000.00 $12,500.00 / mo | |||
| Estimated Expenses | $0.00 | $0.00 | $0.00 | |||
| Net Cash Flow | $150,000.00 | $750,000.00 | $1,500,000.00 | |||
| HOA Fees | $12,720.00 | $63,600.00 | $127,200.00 |