23 CIELO CT (MLS: A4678427) For Sale
23 CIELO CT,
(Sarasota),
Englewood Florida 34223
Currently Rented at $3,500.00 / month
Area: 1000
- MLS A4678427
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1000
- Living Area (sqft) 800
- Foundation Crawlspace, Pillar/Post/Pier
- Min Lease Crawlspace, Pillar/Post/Pier
- HOA Fees $115.00
Cash Flow
|
Cap Rate10.4
|
Gross Yield11.5%
|
Annual Rent$42,000.00
|
Property Taxes$2,559.71
|
Operating Expenses0
|
|
|
|
|
Year 1 |
Year 5 |
Year 10 |
| Expected Rent |
|
|
|
$42,000.00 $3,500.00 / mo
|
$210,000.00 $3,500.00 / mo
|
$420,000.00 $3,500.00 / mo
|
| Estimated Expenses |
|
|
|
$2,559.71 |
$12,798.55 |
$25,597.10 |
| Net Cash Flow |
|
|
|
$39,440.29 |
$197,201.45 |
$394,402.90 |
| HOA Fees |
|
|
|
$1,380.00 |
$6,900.00 |
$13,800.00 |
This site is protected by reCAPTCHA and the Google
Privacy Policy and
Terms of Service apply.