Property Info
- MLS PR9119952
- Unit No 802
- Bedrooms 2
- Bathrooms 3
- Area (sqft) 1467
- Living Area (sqft) 1467
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
- HOA Fees $844.00
Interior Features
- Built-in Features
- High Ceilings
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Surface Counters
- Solid Wood Cabinets
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate5.0 | Gross Yield5.6% | Annual Rent$98,400.00 | Property Taxes$844.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $98,400.00 $8,200.00 / mo | $492,000.00 $8,200.00 / mo | $984,000.00 $8,200.00 / mo | |||
| Estimated Expenses | $844.00 | $4,220.00 | $8,440.00 | |||
| Net Cash Flow | $97,556.00 | $487,780.00 | $975,560.00 | |||
| HOA Fees | $10,128.00 | $50,640.00 | $101,280.00 |