7212 HAMILTON RD #7212 (MLS: A4679629) For Sale
7212 HAMILTON RD #7212,
(Manatee),
Bradenton Florida 34209
Currently Rented at $5,000.00 / month
Area: 1672
- MLS A4679629
- Unit No 7212
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1672
- Living Area (sqft) 1381
- Foundation Slab
- Min Lease Slab
- HOA Fees $453.33
- Ceiling Fans(s)
- Solid Surface Counters
- Thermostat
- Tray Ceiling(s)
- Walk-In Closet(s)
- Window Treatments
Cash Flow
|
Cap Rate14.2
|
Gross Yield17.2%
|
Annual Rent$60,000.00
|
Property Taxes$5,085.00
|
Operating Expenses0
|
|
|
|
|
Year 1 |
Year 5 |
Year 10 |
| Expected Rent |
|
|
|
$60,000.00 $5,000.00 / mo
|
$300,000.00 $5,000.00 / mo
|
$600,000.00 $5,000.00 / mo
|
| Estimated Expenses |
|
|
|
$5,085.00 |
$25,425.00 |
$50,850.00 |
| Net Cash Flow |
|
|
|
$54,915.00 |
$274,575.00 |
$549,150.00 |
| HOA Fees |
|
|
|
$5,439.96 |
$27,199.80 |
$54,399.60 |
This site is protected by reCAPTCHA and the Google
Privacy Policy and
Terms of Service apply.