21 HARBOUR DR HBR #21 (MLS: PR9115570) For Sale

21 HARBOUR DR HBR #21, (), 00791

Currently Rented at $35,000.00 / month

Area: 4200

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)

Buy Price

$
$6,495,000.00

Rental Price

$
$35,000.00
  • Cap Rate
  • 6.4%
  • Gross Yield
  • 6.5%
  • Lease End Date
  • December 01, 2025
  • Rent Amount

  • $35,000.00

Cash Flow

Cap Rate6.4 Gross Yield6.5% 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

This site is protected by reCAPTCHA and the Google Privacy Policy and Terms of Service apply.