Property Info
- MLS PR9120665
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1376
- Living Area (sqft) 1376
- Foundation Block, Concrete Perimeter
- Min Lease Block, Concrete Perimeter
- HOA Fees $200.00
Interior Features
- Primary Bedroom Main Floor
Cash Flow
| Cap Rate3.9 | Gross Yield5.3% | Annual Rent$14,400.00 | Property Taxes$1,500.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,400.00 $1,200.00 / mo | $72,000.00 $1,200.00 / mo | $144,000.00 $1,200.00 / mo | |||
| Estimated Expenses | $1,500.00 | $7,500.00 | $15,000.00 | |||
| Net Cash Flow | $12,900.00 | $64,500.00 | $129,000.00 | |||
| HOA Fees | $2,400.00 | $12,000.00 | $24,000.00 |