203 CASA DEL LAGO WAY #203 (MLS: A4681886) For Sale
203 CASA DEL LAGO WAY #203,
(Sarasota),
Venice Florida 34292
Currently Rented at $1,845.00 / month
Area: 1554
- MLS A4681886
- Unit No 203
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 1554
- Living Area (sqft) 1383
- Foundation Slab
- Min Lease Slab
- HOA Fees $1,737.00
- Ceiling Fans(s)
- High Ceilings
- Split Bedroom
- Stone Counters
- Thermostat
- Walk-In Closet(s)
- Window Treatments
Cash Flow
|
Cap Rate-0.8
|
Gross Yield8.2%
|
Annual Rent$22,140.00
|
Property Taxes$3,339.45
|
Operating Expenses0
|
|
|
|
|
Year 1 |
Year 5 |
Year 10 |
| Expected Rent |
|
|
|
$22,140.00 $1,845.00 / mo
|
$110,700.00 $1,845.00 / mo
|
$221,400.00 $1,845.00 / mo
|
| Estimated Expenses |
|
|
|
$3,339.45 |
$16,697.25 |
$33,394.50 |
| Net Cash Flow |
|
|
|
$18,800.55 |
$94,002.75 |
$188,005.50 |
| HOA Fees |
|
|
|
$20,844.00 |
$104,220.00 |
$208,440.00 |
This site is protected by reCAPTCHA and the Google
Privacy Policy and
Terms of Service apply.