Property Info
- MLS PR9120830
- Unit No -
- Bedrooms 5
- Bathrooms 4
- Area (sqft) 3700
- Living Area (sqft) 3700
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
- HOA Fees $166.33
Interior Features
- Built-in Features
- Cathedral Ceiling(s)
- Eat-in Kitchen
- High Ceilings
- Kitchen/Family Room Combo
- Open Floorplan
- Primary Bedroom Main Floor
- Smart Home
- Walk-In Closet(s)
Cash Flow
| Cap Rate5.5 | Gross Yield5.7% | Annual Rent$68,400.00 | Property Taxes$0.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $68,400.00 $5,700.00 / mo | $342,000.00 $5,700.00 / mo | $684,000.00 $5,700.00 / mo | |||
| Estimated Expenses | $0.00 | 0 | 0 | |||
| Net Cash Flow | $68,400.00 | $342,000.00 | $684,000.00 | |||
| HOA Fees | $1,995.96 | $9,979.80 | $19,959.60 |