4067 LAKE BAYSHORE DR #C-302 (MLS: A4584290) For Sale

4067 LAKE BAYSHORE DR #C-302, (Manatee), Bradenton Florida 34205

Currently Rented at $1,200.00 / month

Area: -

Property Info

  • MLS A4584290
  • Unit No C-302
  • Bedrooms 2
  • Bathrooms 1
  • Area (sqft) -
  • Living Area (sqft) 912
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $519.00

Interior Features

  • Ceiling Fans(s)
  • Elevator
  • Walk-In Closet(s)

Buy Price

$
$145,900.00

Rental Price

$
$1,200.00
  • Cap Rate
  • 4.6%
  • Gross Yield
  • 9.9%
  • Lease End Date
  • March 15, 2024

  • Rent Amount
  • $1,200.00

Cash Flow

Cap Rate4.6 Gross Yield9.9% Annual Rent$14,400.00 Property Taxes$1,475.54 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 $1,475.54 $7,377.70 $14,755.40
Net Cash Flow $12,924.46 $64,622.30 $129,244.60
HOA Fees $6,228.00 $31,140.00 $62,280.00