Property Info
- MLS PR9122512
- Unit No 1-B
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 457
- Living Area (sqft) 457
- Foundation Slab
- Min Lease Slab
- HOA Fees $134.73
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Living Room/Dining Room Combo
Cash Flow
| Cap Rate3.9 | Gross Yield4.5% | Annual Rent$18,000.00 | Property Taxes$773.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $18,000.00 $1,500.00 / mo | $90,000.00 $1,500.00 / mo | $180,000.00 $1,500.00 / mo | |||
| Estimated Expenses | $773.00 | $3,865.00 | $7,730.00 | |||
| Net Cash Flow | $17,227.00 | $86,135.00 | $172,270.00 | |||
| HOA Fees | $1,616.76 | $8,083.80 | $16,167.60 |