Property Info
- MLS PR9118008
- Unit No 1604
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 1478.6
- Living Area (sqft) 1478.6
- Foundation Block, Concrete Perimeter
- Min Lease Block, Concrete Perimeter
- HOA Fees $247.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- Elevator
- L Dining
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Surface Counters
- Solid Wood Cabinets
- Stone Counters
Cash Flow
| Cap Rate3.2 | Gross Yield3.8% | Annual Rent$26,400.00 | Property Taxes$1,535.04 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $26,400.00 $2,200.00 / mo | $132,000.00 $2,200.00 / mo | $264,000.00 $2,200.00 / mo | |||
| Estimated Expenses | $1,535.04 | $7,675.20 | $15,350.40 | |||
| Net Cash Flow | $24,864.96 | $124,324.80 | $248,649.60 | |||
| HOA Fees | $2,964.00 | $14,820.00 | $29,640.00 |