901 HARVARD (MLS: PR9122453) For Sale

901 HARVARD, (), 00927

Currently Rented at $1,200.00 / month

Area: 3065

Property Info

  • MLS PR9122453
  • Unit No -
  • Bedrooms 5
  • Bathrooms 4
  • Area (sqft) 3065
  • Living Area (sqft) -
  • Foundation Slab
  • Min Lease Slab

Interior Features

  • Accessibility Features
  • Ceiling Fans(s)
  • Eat-in Kitchen
  • Living Room/Dining Room Combo
  • Primary Bedroom Main Floor
  • Walk-In Closet(s)

Buy Price

$
$550,000.00

Rental Price

$
$1,200.00
  • Cap Rate
  • 2.6%
  • Gross Yield
  • 2.6%
  • Lease End Date
  • October 31, 2026

  • Rent Amount
  • $1,200.00

Cash Flow

Cap Rate2.6 Gross Yield2.6% Annual Rent$14,400.00 Property Taxes$0.00 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 $0.00 0 0
Net Cash Flow $14,400.00 $72,000.00 $144,000.00