5349 AVE. ISLA VERDE #601 (MLS: PR9123264) For Sale

5349 AVE. ISLA VERDE #601, (), 00979

Currently Rented at $2,200.00 / month

Area: 671.96

Property Info

  • MLS PR9123264
  • Unit No 601
  • Bedrooms 1
  • Bathrooms 1
  • Area (sqft) 671.96
  • Living Area (sqft) 671.96
  • Foundation Block, Concrete Perimeter, Slab
  • Min Lease Block, Concrete Perimeter, Slab
  • HOA Fees $192.04

Interior Features

  • Kitchen/Family Room Combo
  • Living Room/Dining Room Combo
  • Primary Bedroom Main Floor

Buy Price

$
$502,000.00

Rental Price

$
$2,200.00
  • Cap Rate
  • 4.6%
  • Gross Yield
  • 5.3%
  • Lease End Date
  • October 31, 2027
  • Rent Amount

  • $2,200.00

Cash Flow

Cap Rate4.6 Gross Yield5.3% Annual Rent$26,400.00 Property Taxes$1,026.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $26,400.00 $2,200.00 / mo $132,000.00 $2,200.00 / mo $264,000.00 $2,200.00 / mo
Estimated Expenses $1,026.00 $5,130.00 $10,260.00
Net Cash Flow $25,374.00 $126,870.00 $253,740.00
HOA Fees $2,304.48 $11,522.40 $23,044.80

This site is protected by reCAPTCHA and the Google Privacy Policy and Terms of Service apply.