10420 CORAL LANDINGS LN #115 (MLS: A4688932) For Sale
10420 CORAL LANDINGS LN #115,
(Charlotte),
Placida Florida 33946
Currently Rented at $3,600.00 / month
Area: 3585
- MLS A4688932
- Unit No 115
- Bedrooms 3
- Bathrooms 3
- Area (sqft) 3585
- Living Area (sqft) 2390
- Foundation Slab
- Min Lease Slab
- HOA Fees $42.50
- Ceiling Fans(s)
- Open Floorplan
Cash Flow
|
Cap Rate6.9
|
Gross Yield8.7%
|
Annual Rent$43,200.00
|
Property Taxes$8,405.32
|
Operating Expenses0
|
|
|
|
|
Year 1 |
Year 5 |
Year 10 |
| Expected Rent |
|
|
|
$43,200.00 $3,600.00 / mo
|
$216,000.00 $3,600.00 / mo
|
$432,000.00 $3,600.00 / mo
|
| Estimated Expenses |
|
|
|
$8,405.32 |
$42,026.60 |
$84,053.20 |
| Net Cash Flow |
|
|
|
$34,794.68 |
$173,973.40 |
$347,946.80 |
| HOA Fees |
|
|
|
$510.00 |
$2,550.00 |
$5,100.00 |
This site is protected by reCAPTCHA and the Google
Privacy Policy and
Terms of Service apply.