7705 GRAND ESTUARY TRL #206 (MLS: A4679028) For Sale

7705 GRAND ESTUARY TRL #206, (Manatee), Bradenton Florida 34212

Currently Rented at $4,000.00 / month

Area: 1260

Property Info

  • MLS A4679028
  • Unit No 206
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) 1260
  • Living Area (sqft) 1156
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $1,915.00

Interior Features

  • Ceiling Fans(s)
  • Open Floorplan
  • Walk-In Closet(s)

Buy Price

$
$285,000.00

Rental Price

$
$4,000.00
  • Cap Rate
  • 7.2%
  • Gross Yield
  • 16.8%
  • Lease End Date
  • -
  • Rent Amount

  • $4,000.00

Cash Flow

Cap Rate7.2 Gross Yield16.8% Annual Rent$48,000.00 Property Taxes$4,406.58 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $48,000.00 $4,000.00 / mo $240,000.00 $4,000.00 / mo $480,000.00 $4,000.00 / mo
Estimated Expenses $4,406.58 $22,032.90 $44,065.80
Net Cash Flow $43,593.42 $217,967.10 $435,934.20
HOA Fees $22,980.00 $114,900.00 $229,800.00