4507 9TH ST W #A1 (MLS: A4683323) For Sale
4507 9TH ST W #A1,
(Manatee),
Bradenton Florida 34207
Currently Rented at $2,080.00 / month
Area: 909
- MLS A4683323
- Unit No A1
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 909
- Living Area (sqft) 909
- Foundation Crawlspace
- Min Lease Crawlspace
- HOA Fees $425.00
- Ceiling Fans(s)
- Ninguno
- Stone Counters
Cash Flow
|
Cap Rate11.6
|
Gross Yield15.8%
|
Annual Rent$24,960.00
|
Property Taxes$1,549.81
|
Operating Expenses0
|
|
|
|
|
Year 1 |
Year 5 |
Year 10 |
| Expected Rent |
|
|
|
$24,960.00 $2,080.00 / mo
|
$124,800.00 $2,080.00 / mo
|
$249,600.00 $2,080.00 / mo
|
| Estimated Expenses |
|
|
|
$1,549.81 |
$7,749.05 |
$15,498.10 |
| Net Cash Flow |
|
|
|
$23,410.19 |
$117,050.95 |
$234,101.90 |
| HOA Fees |
|
|
|
$5,100.00 |
$25,500.00 |
$51,000.00 |
This site is protected by reCAPTCHA and the Google
Privacy Policy and
Terms of Service apply.