Property Info
- MLS PR9118851
- Unit No 203
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1250
- Living Area (sqft) 1250
- Foundation Slab
- Min Lease Slab
- HOA Fees $116.00
Interior Features
- Ceiling Fans(s)
- Walk-In Closet(s)
Cash Flow
| Cap Rate11.0 | Gross Yield12% | Annual Rent$30,000.00 | Property Taxes$1,153.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $30,000.00 $2,500.00 / mo | $150,000.00 $2,500.00 / mo | $300,000.00 $2,500.00 / mo | |||
| Estimated Expenses | $1,153.00 | $5,765.00 | $11,530.00 | |||
| Net Cash Flow | $28,847.00 | $144,235.00 | $288,470.00 | |||
| HOA Fees | $1,392.00 | $6,960.00 | $13,920.00 |