10254 MORNING MIST LN (MLS: A4691925) For Sale
10254 MORNING MIST LN,
(Sarasota),
Sarasota Florida 34241
Currently Rented at $2,795.00 / month
Area: 2105
- MLS A4691925
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 2105
- Living Area (sqft) 1530
- Foundation Slab
- Min Lease Slab
- HOA Fees $447.97
- High Ceilings
- Kitchen/Family Room Combo
- Living Room/Dining Room Combo
- Open Floorplan
- Solid Surface Counters
- Thermostat
- Tray Ceiling(s)
- Walk-In Closet(s)
- Window Treatments
Cash Flow
|
Cap Rate4.8
|
Gross Yield7.8%
|
Annual Rent$33,540.00
|
Property Taxes$7,413.00
|
Operating Expenses0
|
|
|
|
|
Year 1 |
Year 5 |
Year 10 |
| Expected Rent |
|
|
|
$33,540.00 $2,795.00 / mo
|
$167,700.00 $2,795.00 / mo
|
$335,400.00 $2,795.00 / mo
|
| Estimated Expenses |
|
|
|
$7,413.00 |
$37,065.00 |
$74,130.00 |
| Net Cash Flow |
|
|
|
$26,127.00 |
$130,635.00 |
$261,270.00 |
| HOA Fees |
|
|
|
$5,375.64 |
$26,878.20 |
$53,756.40 |
This site is protected by reCAPTCHA and the Google
Privacy Policy and
Terms of Service apply.