5519 NAPA DR (MLS: A4678466) For Sale

5519 NAPA DR, (Manatee), Sarasota Florida 34243

Currently Rented at $2,395.00 / month

Area: 2772

Property Info

  • MLS A4678466
  • Unit No -
  • Bedrooms 3
  • Bathrooms 3
  • Area (sqft) 2772
  • Living Area (sqft) 2121
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $596.00

Interior Features

  • Open Floorplan
  • PrimaryBedroom Upstairs
  • Solid Surface Counters
  • Solid Wood Cabinets

Buy Price

$
$355,000.00

Rental Price

$
$2,395.00
  • Cap Rate
  • 4.5%
  • Gross Yield
  • 8.1%
  • Lease End Date
  • June 30, 2027
  • Rent Amount

  • $2,395.00

Cash Flow

Cap Rate4.5 Gross Yield8.1% Annual Rent$28,740.00 Property Taxes$5,700.00 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $28,740.00 $2,395.00 / mo $143,700.00 $2,395.00 / mo $287,400.00 $2,395.00 / mo
Estimated Expenses $5,700.00 $28,500.00 $57,000.00
Net Cash Flow $23,040.00 $115,200.00 $230,400.00
HOA Fees $7,152.00 $35,760.00 $71,520.00

This site is protected by reCAPTCHA and the Google Privacy Policy and Terms of Service apply.