4802 51ST ST W #2010 (MLS: A4647035) For Sale

4802 51ST ST W #2010, (Manatee), Bradenton Florida 34210

Currently Rented at $1,500.00 / month

Area: -

Property Info

  • MLS A4647035
  • Unit No 2010
  • Bedrooms 1
  • Bathrooms 1
  • Area (sqft) -
  • Living Area (sqft) 846
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $304.00

Interior Features

  • Ceiling Fans(s)
  • Crown Molding
  • Eat-in Kitchen
  • Living Room/Dining Room Combo
  • Solid Wood Cabinets
  • Thermostat
  • Walk-In Closet(s)
  • Window Treatments

Buy Price

$
$165,000.00

Rental Price

$
$1,500.00
  • Cap Rate
  • 7%
  • Gross Yield
  • 10.9%
  • Lease End Date
  • July 14, 2025

  • Rent Amount
  • $1,500.00

Cash Flow

Cap Rate7.0 Gross Yield10.9% Annual Rent$18,000.00 Property Taxes$2,876.00 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 $2,876.00 $14,380.00 $28,760.00
Net Cash Flow $15,124.00 $75,620.00 $151,240.00
HOA Fees $3,648.00 $18,240.00 $36,480.00