Property Info
- MLS PR9115570
- Unit No 21
- Bedrooms 4
- Bathrooms 6
- Area (sqft) 4200
- Living Area (sqft) 6080
- Foundation Slab
- Min Lease -
- HOA Fees $375.00
Interior Features
- Elevator
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- PrimaryBedroom Upstairs
- Smart Home
- Solid Surface Counters
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate6.0 | Gross Yield6.1% | Annual Rent$420,000.00 | Property Taxes$0.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $420,000.00 $35,000.00 / mo | $2,100,000.00 $35,000.00 / mo | $4,200,000.00 $35,000.00 / mo | |||
| Estimated Expenses | $0.00 | 0 | 0 | |||
| Net Cash Flow | $420,000.00 | $2,100,000.00 | $4,200,000.00 | |||
| HOA Fees | $4,500.00 | $22,500.00 | $45,000.00 |