Property Info
- MLS PR9115171
- Unit No -
- Bedrooms 4
- Bathrooms 3
- Area (sqft) 3800
- Living Area (sqft) 3300
- Foundation Block, Concrete Perimeter
- Min Lease Block, Concrete Perimeter
- HOA Fees $254.76
Interior Features
- Ceiling Fans(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.2 | Gross Yield6.7% | Annual Rent$42,000.00 | Property Taxes$0.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $42,000.00 $3,500.00 / mo | $210,000.00 $3,500.00 / mo | $420,000.00 $3,500.00 / mo | |||
| Estimated Expenses | $0.00 | 0 | 0 | |||
| Net Cash Flow | $42,000.00 | $210,000.00 | $420,000.00 | |||
| HOA Fees | $3,057.12 | $15,285.60 | $30,571.20 |