3269 BENEVA RD #102 (MLS: A4674580) For Sale
3269 BENEVA RD #102,
(Sarasota),
Sarasota Florida 34232
Currently Rented at $2,500.00 / month
Area: 786
- MLS A4674580
- Unit No 102
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 786
- Living Area (sqft) 714
- Foundation Slab
- Min Lease Slab
- HOA Fees $438.00
- Ceiling Fans(s)
- Crown Molding
- Eat-in Kitchen
- Living Room/Dining Room Combo
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Stone Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
|
Cap Rate17.2
|
Gross Yield22.2%
|
Annual Rent$30,000.00
|
Property Taxes$1,484.12
|
Operating Expenses0
|
|
|
|
|
Year 1 |
Year 5 |
Year 10 |
| Expected Rent |
|
|
|
$30,000.00 $2,500.00 / mo
|
$150,000.00 $2,500.00 / mo
|
$300,000.00 $2,500.00 / mo
|
| Estimated Expenses |
|
|
|
$1,484.12 |
$7,420.60 |
$14,841.20 |
| Net Cash Flow |
|
|
|
$28,515.88 |
$142,579.40 |
$285,158.80 |
| HOA Fees |
|
|
|
$5,256.00 |
$26,280.00 |
$52,560.00 |
This site is protected by reCAPTCHA and the Google
Privacy Policy and
Terms of Service apply.