6567 CALYPSO CORAL LN (MLS: A4648587) For Sale

6567 CALYPSO CORAL LN, (Sarasota), Sarasota Florida 34240

Currently Rented at $3,000.00 / month

Area: -

Property Info

  • MLS A4648587
  • Unit No -
  • Bedrooms 3
  • Bathrooms 3
  • Area (sqft) -
  • Living Area (sqft) 1758
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $147.00

Interior Features

  • High Ceilings
  • Open Floorplan
  • PrimaryBedroom Upstairs
  • Smart Home
  • Walk-In Closet(s)

Buy Price

$
$409,000.00

Rental Price

$
$3,000.00
  • Cap Rate
  • 7.3%
  • Gross Yield
  • 8.8%
  • Lease End Date
  • -
  • Rent Amount

  • $3,000.00

Cash Flow

Cap Rate7.3 Gross Yield8.8% Annual Rent$36,000.00 Property Taxes$4,361.88 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $36,000.00 $3,000.00 / mo $180,000.00 $3,000.00 / mo $360,000.00 $3,000.00 / mo
Estimated Expenses $4,361.88 $21,809.40 $43,618.80
Net Cash Flow $31,638.12 $158,190.60 $316,381.20
HOA Fees $1,764.00 $8,820.00 $17,640.00