13621 LE CHRISTINE DR (MLS: A4683355) For Sale
13621 LE CHRISTINE DR,
(Palm Beach),
West Palm Beach Florida 33412
Currently Rented at $10,500.00 / month
Area: 3556
- MLS A4683355
- Unit No -
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 3556
- Living Area (sqft) 2474
- Foundation Slab
- Min Lease Slab
- HOA Fees $314.00
- Ceiling Fans(s)
- High Ceilings
- In Wall Pest System
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Wood Cabinets
- Stone Counters
- Thermostat
- Tray Ceiling(s)
- Walk-In Closet(s)
- Window Treatments
Cash Flow
|
Cap Rate5.5
|
Gross Yield6.5%
|
Annual Rent$126,000.00
|
Property Taxes$15,882.00
|
Operating Expenses0
|
|
|
|
|
Year 1 |
Year 5 |
Year 10 |
| Expected Rent |
|
|
|
$126,000.00 $10,500.00 / mo
|
$630,000.00 $10,500.00 / mo
|
$1,260,000.00 $10,500.00 / mo
|
| Estimated Expenses |
|
|
|
$15,882.00 |
$79,410.00 |
$158,820.00 |
| Net Cash Flow |
|
|
|
$110,118.00 |
$550,590.00 |
$1,101,180.00 |
| HOA Fees |
|
|
|
$3,768.00 |
$18,840.00 |
$37,680.00 |
This site is protected by reCAPTCHA and the Google
Privacy Policy and
Terms of Service apply.