4802 51ST ST W #1305 (MLS: A4616821) For Sale

4802 51ST ST W #1305, (Manatee), Bradenton Florida 34210

Currently Rented at $1,599.00 / month

Area: -

Property Info

  • MLS A4616821
  • Unit No 1305
  • Bedrooms 2
  • Bathrooms 1
  • Area (sqft) -
  • Living Area (sqft) 1008
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $373.00

Interior Features

  • Ceiling Fans(s)
  • Living Room/Dining Room Combo
  • Primary Bedroom Main Floor
  • Thermostat
  • Walk-In Closet(s)

Buy Price

$
$200,000.00

Rental Price

$
$1,599.00
  • Cap Rate
  • 6%
  • Gross Yield
  • 9.6%
  • Lease End Date
  • March 01, 2025

  • Rent Amount
  • $1,599.00

Cash Flow

Cap Rate6.0 Gross Yield9.6% Annual Rent$19,188.00 Property Taxes$2,687.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $19,188.00 $1,599.00 / mo $95,940.00 $1,599.00 / mo $191,880.00 $1,599.00 / mo
Estimated Expenses $2,687.00 $13,435.00 $26,870.00
Net Cash Flow $16,501.00 $82,505.00 $165,010.00
HOA Fees $4,476.00 $22,380.00 $44,760.00